[DPHARMA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

21-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 9.46%

YoY- 10.6%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	125,457	120,724	114,918	115,550	107,457	105,997	105,791	12.00%
YoY %	3.92%	5.05%	-0.55%	7.53%	1.38%	0.19%	-	-
Horiz. %	118.59%	114.12%	108.63%	109.22%	101.57%	100.19%	100.00%	-
PBT	43,112	41,837	41,521	42,542	38,649	38,511	38,499	7.81%
YoY %	3.05%	0.76%	-2.40%	10.07%	0.36%	0.03%	-	-
Horiz. %	111.98%	108.67%	107.85%	110.50%	100.39%	100.03%	100.00%	-
Tax	-10,218	-9,988	-10,093	-10,492	-9,368	-9,411	-9,211	7.14%
YoY %	-2.30%	1.04%	3.80%	-12.00%	0.46%	-2.17%	-	-
Horiz. %	110.93%	108.44%	109.58%	113.91%	101.70%	102.17%	100.00%	-
NP	32,894	31,849	31,428	32,050	29,281	29,100	29,288	8.02%
YoY %	3.28%	1.34%	-1.94%	9.46%	0.62%	-0.64%	-	-
Horiz. %	112.31%	108.74%	107.31%	109.43%	99.98%	99.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,894	31,849	31,428	32,050	29,281	29,100	29,288	8.02%
YoY %	3.28%	1.34%	-1.94%	9.46%	0.62%	-0.64%	-	-
Horiz. %	112.31%	108.74%	107.31%	109.43%	99.98%	99.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.70%	23.87%	24.31%	24.66%	24.24%	24.44%	23.93%	-
YoY %	-0.71%	-1.81%	-1.42%	1.73%	-0.82%	2.13%	-	-
Horiz. %	99.04%	99.75%	101.59%	103.05%	101.30%	102.13%	100.00%	-
Total Cost	92,563	88,875	83,490	83,500	78,176	76,897	76,503	13.50%
YoY %	4.15%	6.45%	-0.01%	6.81%	1.66%	0.52%	-	-
Horiz. %	120.99%	116.17%	109.13%	109.15%	102.19%	100.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,432	129,067	120,710	113,827	152,625	145,632	152,576	-6.71%
YoY %	6.48%	6.92%	6.05%	-25.42%	4.80%	-4.55%	-	-
Horiz. %	90.07%	84.59%	79.11%	74.60%	100.03%	95.45%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	11,102	58,277	47,174	47,174	67,281	20,106	29,860	-48.20%
YoY %	-80.95%	23.54%	0.00%	-29.89%	234.63%	-32.67%	-	-
Horiz. %	37.18%	195.17%	157.98%	157.98%	225.32%	67.33%	100.00%	-
Div Payout %	33.75%	182.98%	150.11%	147.19%	229.78%	69.10%	101.95%	-
YoY %	-81.56%	21.90%	1.98%	-35.94%	232.53%	-32.22%	-	-
Horiz. %	33.10%	179.48%	147.24%	144.37%	225.38%	67.78%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	137,432	129,067	120,710	113,827	152,625	145,632	152,576	-6.71%
YoY %	6.48%	6.92%	6.05%	-25.42%	4.80%	-4.55%	-	-
Horiz. %	90.07%	84.59%	79.11%	74.60%	100.03%	95.45%	100.00%	-
NOSH	138,820	138,782	138,747	138,813	138,749	138,697	138,706	0.05%
YoY %	0.03%	0.03%	-0.05%	0.05%	0.04%	-0.01%	-	-
Horiz. %	100.08%	100.05%	100.03%	100.08%	100.03%	99.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	26.22%	26.38%	27.35%	27.74%	27.25%	27.45%	27.68%	-
YoY %	-0.61%	-3.55%	-1.41%	1.80%	-0.73%	-0.83%	-	-
Horiz. %	94.73%	95.30%	98.81%	100.22%	98.45%	99.17%	100.00%	-
ROE	23.93%	24.68%	26.04%	28.16%	19.18%	19.98%	19.20%	-
YoY %	-3.04%	-5.22%	-7.53%	46.82%	-4.00%	4.06%	-	-
Horiz. %	124.64%	128.54%	135.62%	146.67%	99.90%	104.06%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	90.37	86.99	82.83	83.24	77.45	76.42	76.27	11.93%
YoY %	3.89%	5.02%	-0.49%	7.48%	1.35%	0.20%	-	-
Horiz. %	118.49%	114.06%	108.60%	109.14%	101.55%	100.20%	100.00%	-
EPS	23.70	22.95	22.65	23.09	21.10	20.98	21.12	7.96%
YoY %	3.27%	1.32%	-1.91%	9.43%	0.57%	-0.66%	-	-
Horiz. %	112.22%	108.66%	107.24%	109.33%	99.91%	99.34%	100.00%	-
DPS	8.00	42.00	34.00	34.00	48.50	14.50	21.50	-48.17%
YoY %	-80.95%	23.53%	0.00%	-29.90%	234.48%	-32.56%	-	-
Horiz. %	37.21%	195.35%	158.14%	158.14%	225.58%	67.44%	100.00%	-
NAPS	0.99	0.93	0.87	0.82	1.10	1.05	1.10	-6.76%
YoY %	6.45%	6.90%	6.10%	-25.45%	4.76%	-4.55%	-	-
Horiz. %	90.00%	84.55%	79.09%	74.55%	100.00%	95.45%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 138,813
RPS	13.04	12.55	11.95	12.01	11.17	11.02	11.00	11.97%
YoY %	3.90%	5.02%	-0.50%	7.52%	1.36%	0.18%	-	-
Horiz. %	118.55%	114.09%	108.64%	109.18%	101.55%	100.18%	100.00%	-
EPS	3.42	3.31	3.27	3.33	3.04	3.03	3.04	8.14%
YoY %	3.32%	1.22%	-1.80%	9.54%	0.33%	-0.33%	-	-
Horiz. %	112.50%	108.88%	107.57%	109.54%	100.00%	99.67%	100.00%	-
DPS	1.15	6.06	4.90	4.90	6.99	2.09	3.10	-48.27%
YoY %	-81.02%	23.67%	0.00%	-29.90%	234.45%	-32.58%	-	-
Horiz. %	37.10%	195.48%	158.06%	158.06%	225.48%	67.42%	100.00%	-
NAPS	0.1429	0.1342	0.1255	0.1183	0.1587	0.1514	0.1586	-6.69%
YoY %	6.48%	6.93%	6.09%	-25.46%	4.82%	-4.54%	-	-
Horiz. %	90.10%	84.62%	79.13%	74.59%	100.06%	95.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.22	2.48	2.60	2.60	2.80	2.64	2.60	-
P/RPS	2.46	2.85	3.14	3.12	3.62	3.45	3.41	-19.51%
YoY %	-13.68%	-9.24%	0.64%	-13.81%	4.93%	1.17%	-	-
Horiz. %	72.14%	83.58%	92.08%	91.50%	106.16%	101.17%	100.00%	-
P/EPS	9.37	10.81	11.48	11.26	13.27	12.58	12.31	-16.59%
YoY %	-13.32%	-5.84%	1.95%	-15.15%	5.48%	2.19%	-	-
Horiz. %	76.12%	87.81%	93.26%	91.47%	107.80%	102.19%	100.00%	-
EY	10.67	9.25	8.71	8.88	7.54	7.95	8.12	19.91%
YoY %	15.35%	6.20%	-1.91%	17.77%	-5.16%	-2.09%	-	-
Horiz. %	131.40%	113.92%	107.27%	109.36%	92.86%	97.91%	100.00%	-
DY	3.60	16.94	13.08	13.08	17.32	5.49	8.27	-42.47%
YoY %	-78.75%	29.51%	0.00%	-24.48%	215.48%	-33.62%	-	-
Horiz. %	43.53%	204.84%	158.16%	158.16%	209.43%	66.38%	100.00%	-
P/NAPS	2.24	2.67	2.99	3.17	2.55	2.51	2.36	-3.41%
YoY %	-16.10%	-10.70%	-5.68%	24.31%	1.59%	6.36%	-	-
Horiz. %	94.92%	113.14%	126.69%	134.32%	108.05%	106.36%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/08	26/08/08	21/05/08	21/02/08	28/11/07	23/08/07	21/05/07	-
Price	2.20	2.30	2.55	2.53	2.73	2.70	2.78	-
P/RPS	2.43	2.64	3.08	3.04	3.53	3.53	3.64	-23.55%
YoY %	-7.95%	-14.29%	1.32%	-13.88%	0.00%	-3.02%	-	-
Horiz. %	66.76%	72.53%	84.62%	83.52%	96.98%	96.98%	100.00%	-
P/EPS	9.28	10.02	11.26	10.96	12.94	12.87	13.17	-20.76%
YoY %	-7.39%	-11.01%	2.74%	-15.30%	0.54%	-2.28%	-	-
Horiz. %	70.46%	76.08%	85.50%	83.22%	98.25%	97.72%	100.00%	-
EY	10.77	9.98	8.88	9.13	7.73	7.77	7.60	26.08%
YoY %	7.92%	12.39%	-2.74%	18.11%	-0.51%	2.24%	-	-
Horiz. %	141.71%	131.32%	116.84%	120.13%	101.71%	102.24%	100.00%	-
DY	3.64	18.26	13.33	13.44	17.77	5.37	7.73	-39.39%
YoY %	-80.07%	36.98%	-0.82%	-24.37%	230.91%	-30.53%	-	-
Horiz. %	47.09%	236.22%	172.45%	173.87%	229.88%	69.47%	100.00%	-
P/NAPS	2.22	2.47	2.93	3.09	2.48	2.57	2.53	-8.32%
YoY %	-10.12%	-15.70%	-5.18%	24.60%	-3.50%	1.58%	-	-
Horiz. %	87.75%	97.63%	115.81%	122.13%	98.02%	101.58%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: WELL CHIP GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-28 11:40:00

EMA 5

5 Mins

SELL

2024-06-28 11:35:00

ADX

5 Mins

SELL

2024-06-28 10:55:00

EMA 5

5 Mins

BUY

2024-06-28 10:55:00

ADX

5 Mins

BUY

2024-06-28 10:50:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

812

MPI

MALAYSIAN PACIFIC INDUSTRIES

715

HLIND

HONG LEONG INDUSTRIES BHD

696

PTRANS

PERAK TRANSIT BERHAD

689

YTLPOWR

YTL POWER INTERNATIONAL BHD

589

MYEG

MY E.G. SERVICES BHD

563

NOTION

NOTION VTEC BHD

521

GENTING

GENTING BHD

521

THETA

THETA EDGE BERHAD

510

Daily Stocks

HSI-HWE

0.165

-0.01

195,244,000

BORNOIL

0.01

+0.005

194,981,700

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.115

+0.005

124,723,700

HSI-HU8

0.09

-0.015

123,264,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.07

0.00

53,970,000

HSI-CXF

0.085

+0.005

47,086,800

INGENIEU

0.055

-0.005

45,557,900

More active Stocks

MPI

39.36

+0.48

16,200

UTDPLT

24.50

+0.30

118,300

CDB

3.67

+0.20

3,425,400

DLADY

35.70

+0.20

4,700

AIRPORT

9.88

+0.15

407,000

TOYOVEN

1.46

+0.14

507,600

HUMEIND

3.33

+0.12

268,600

AJI

15.36

+0.12

101,700

2.08

+0.11

3,821,900

EG-WD

0.49

+0.105

23,468,600

More gainer Stocks

NESTLE

121.30

-0.20

4,600

TENAGA

13.76

-0.18

5,504,000

ORIENT

6.97

-0.18

1,220,900

PETGAS

17.80

-0.18

198,500

GESHEN

3.25

-0.15

135,400

IDEAL

3.85

-0.15

13,000

HEIM

22.06

-0.14

62,300

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.79

-0.09

1,358,000

YOCB

2.21

-0.09

9,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More