[DPHARMA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

25-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 2.77%

YoY- 3.79%

Quarter Report

CCMDBIO-Q1 2011- 25052011.xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	138,132	137,291	134,988	135,625	131,437	129,092	126,816	5.84%
YoY %	0.61%	1.71%	-0.47%	3.19%	1.82%	1.79%	-	-
Horiz. %	108.92%	108.26%	106.44%	106.95%	103.64%	101.79%	100.00%	-
PBT	34,729	35,500	35,995	36,493	35,410	35,413	34,460	0.51%
YoY %	-2.17%	-1.38%	-1.36%	3.06%	-0.01%	2.77%	-	-
Horiz. %	100.78%	103.02%	104.45%	105.90%	102.76%	102.77%	100.00%	-
Tax	-8,023	-6,509	-6,906	-7,030	-6,741	-7,514	-7,251	6.95%
YoY %	-23.26%	5.75%	1.76%	-4.29%	10.29%	-3.63%	-	-
Horiz. %	110.65%	89.77%	95.24%	96.95%	92.97%	103.63%	100.00%	-
NP	26,706	28,991	29,089	29,463	28,669	27,899	27,209	-1.23%
YoY %	-7.88%	-0.34%	-1.27%	2.77%	2.76%	2.54%	-	-
Horiz. %	98.15%	106.55%	106.91%	108.28%	105.37%	102.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,706	28,991	29,089	29,463	28,669	27,899	27,209	-1.23%
YoY %	-7.88%	-0.34%	-1.27%	2.77%	2.76%	2.54%	-	-
Horiz. %	98.15%	106.55%	106.91%	108.28%	105.37%	102.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.10%	18.34%	19.19%	19.26%	19.04%	21.22%	21.04%	-
YoY %	25.95%	-4.43%	-0.36%	1.16%	-10.27%	0.86%	-	-
Horiz. %	109.79%	87.17%	91.21%	91.54%	90.49%	100.86%	100.00%	-
Total Cost	111,426	108,300	105,899	106,162	102,768	101,193	99,607	7.73%
YoY %	2.89%	2.27%	-0.25%	3.30%	1.56%	1.59%	-	-
Horiz. %	111.87%	108.73%	106.32%	106.58%	103.17%	101.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,776	162,353	154,198	162,320	156,744	148,494	140,286	10.84%
YoY %	0.88%	5.29%	-5.00%	3.56%	5.56%	5.85%	-	-
Horiz. %	116.74%	115.73%	109.92%	115.71%	111.73%	105.85%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	24,987	5,014	5,014	6,402	6,402	22,910	22,910	5.93%
YoY %	398.34%	0.00%	-21.68%	0.00%	-72.06%	0.00%	-	-
Horiz. %	109.07%	21.89%	21.89%	27.94%	27.94%	100.00%	100.00%	-
Div Payout %	93.56%	17.30%	17.24%	21.73%	22.33%	82.12%	84.20%	-
YoY %	440.81%	0.35%	-20.66%	-2.69%	-72.81%	-2.47%	-	-
Horiz. %	111.12%	20.55%	20.48%	25.81%	26.52%	97.53%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	163,776	162,353	154,198	162,320	156,744	148,494	140,286	10.84%
YoY %	0.88%	5.29%	-5.00%	3.56%	5.56%	5.85%	-	-
Horiz. %	116.74%	115.73%	109.92%	115.71%	111.73%	105.85%	100.00%	-
NOSH	138,793	138,763	138,917	138,735	138,711	138,779	138,897	-0.04%
YoY %	0.02%	-0.11%	0.13%	0.02%	-0.05%	-0.08%	-	-
Horiz. %	99.93%	99.90%	100.01%	99.88%	99.87%	99.92%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	19.33%	21.12%	21.55%	21.72%	21.81%	21.61%	21.46%	-
YoY %	-8.48%	-2.00%	-0.78%	-0.41%	0.93%	0.70%	-	-
Horiz. %	90.07%	98.42%	100.42%	101.21%	101.63%	100.70%	100.00%	-
ROE	16.31%	17.86%	18.86%	18.15%	18.29%	18.79%	19.40%	-
YoY %	-8.68%	-5.30%	3.91%	-0.77%	-2.66%	-3.14%	-	-
Horiz. %	84.07%	92.06%	97.22%	93.56%	94.28%	96.86%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	99.52	98.94	97.17	97.76	94.76	93.02	91.30	5.89%
YoY %	0.59%	1.82%	-0.60%	3.17%	1.87%	1.88%	-	-
Horiz. %	109.00%	108.37%	106.43%	107.08%	103.79%	101.88%	100.00%	-
EPS	19.24	20.89	20.94	21.24	20.67	20.10	19.59	-1.19%
YoY %	-7.90%	-0.24%	-1.41%	2.76%	2.84%	2.60%	-	-
Horiz. %	98.21%	106.64%	106.89%	108.42%	105.51%	102.60%	100.00%	-
DPS	18.00	3.61	3.61	4.61	4.61	16.50	16.50	5.95%
YoY %	398.61%	0.00%	-21.69%	0.00%	-72.06%	0.00%	-	-
Horiz. %	109.09%	21.88%	21.88%	27.94%	27.94%	100.00%	100.00%	-
NAPS	1.18	1.17	1.11	1.17	1.13	1.07	1.01	10.89%
YoY %	0.85%	5.41%	-5.13%	3.54%	5.61%	5.94%	-	-
Horiz. %	116.83%	115.84%	109.90%	115.84%	111.88%	105.94%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 138,735
RPS	14.36	14.27	14.03	14.10	13.66	13.42	13.18	5.86%
YoY %	0.63%	1.71%	-0.50%	3.22%	1.79%	1.82%	-	-
Horiz. %	108.95%	108.27%	106.45%	106.98%	103.64%	101.82%	100.00%	-
EPS	2.78	3.01	3.02	3.06	2.98	2.90	2.83	-1.17%
YoY %	-7.64%	-0.33%	-1.31%	2.68%	2.76%	2.47%	-	-
Horiz. %	98.23%	106.36%	106.71%	108.13%	105.30%	102.47%	100.00%	-
DPS	2.60	0.52	0.52	0.67	0.67	2.38	2.38	6.05%
YoY %	400.00%	0.00%	-22.39%	0.00%	-71.85%	0.00%	-	-
Horiz. %	109.24%	21.85%	21.85%	28.15%	28.15%	100.00%	100.00%	-
NAPS	0.1703	0.1688	0.1603	0.1687	0.1629	0.1544	0.1458	10.87%
YoY %	0.89%	5.30%	-4.98%	3.56%	5.51%	5.90%	-	-
Horiz. %	116.80%	115.78%	109.95%	115.71%	111.73%	105.90%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	2.02	2.10	2.34	2.35	2.39	2.44	2.45	-
P/RPS	2.03	2.12	2.41	2.40	2.52	2.62	2.68	-16.86%
YoY %	-4.25%	-12.03%	0.42%	-4.76%	-3.82%	-2.24%	-	-
Horiz. %	75.75%	79.10%	89.93%	89.55%	94.03%	97.76%	100.00%	-
P/EPS	10.50	10.05	11.17	11.07	11.56	12.14	12.51	-10.99%
YoY %	4.48%	-10.03%	0.90%	-4.24%	-4.78%	-2.96%	-	-
Horiz. %	83.93%	80.34%	89.29%	88.49%	92.41%	97.04%	100.00%	-
EY	9.53	9.95	8.95	9.04	8.65	8.24	8.00	12.33%
YoY %	-4.22%	11.17%	-1.00%	4.51%	4.98%	3.00%	-	-
Horiz. %	119.12%	124.37%	111.87%	113.00%	108.12%	103.00%	100.00%	-
DY	8.91	1.72	1.54	1.96	1.93	6.76	6.73	20.50%
YoY %	418.02%	11.69%	-21.43%	1.55%	-71.45%	0.45%	-	-
Horiz. %	132.39%	25.56%	22.88%	29.12%	28.68%	100.45%	100.00%	-
P/NAPS	1.71	1.79	2.11	2.01	2.12	2.28	2.43	-20.83%
YoY %	-4.47%	-15.17%	4.98%	-5.19%	-7.02%	-6.17%	-	-
Horiz. %	70.37%	73.66%	86.83%	82.72%	87.24%	93.83%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/02/12	21/11/11	18/08/11	25/05/11	23/02/11	26/11/10	24/08/10	-
Price	2.12	2.10	2.22	2.57	2.45	2.38	2.45	-
P/RPS	2.13	2.12	2.28	2.63	2.59	2.56	2.68	-14.16%
YoY %	0.47%	-7.02%	-13.31%	1.54%	1.17%	-4.48%	-	-
Horiz. %	79.48%	79.10%	85.07%	98.13%	96.64%	95.52%	100.00%	-
P/EPS	11.02	10.05	10.60	12.10	11.85	11.84	12.51	-8.08%
YoY %	9.65%	-5.19%	-12.40%	2.11%	0.08%	-5.36%	-	-
Horiz. %	88.09%	80.34%	84.73%	96.72%	94.72%	94.64%	100.00%	-
EY	9.08	9.95	9.43	8.26	8.44	8.45	8.00	8.78%
YoY %	-8.74%	5.51%	14.16%	-2.13%	-0.12%	5.62%	-	-
Horiz. %	113.50%	124.37%	117.88%	103.25%	105.50%	105.62%	100.00%	-
DY	8.49	1.72	1.63	1.79	1.88	6.93	6.73	16.70%
YoY %	393.60%	5.52%	-8.94%	-4.79%	-72.87%	2.97%	-	-
Horiz. %	126.15%	25.56%	24.22%	26.60%	27.93%	102.97%	100.00%	-
P/NAPS	1.80	1.79	2.00	2.20	2.17	2.22	2.43	-18.08%
YoY %	0.56%	-10.50%	-9.09%	1.38%	-2.25%	-8.64%	-	-
Horiz. %	74.07%	73.66%	82.30%	90.53%	89.30%	91.36%	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

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 11:35:00

EMA 5

5 Mins

SELL

2024-06-25 11:05:00

EMA 5

5 Mins

BUY

2024-06-25 11:05:00

OBV

5 Mins

BUY

2024-06-25 11:00:00

EMA 5

10 Mins

BUY

2024-06-25 11:00:00

ADX

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

782

HLIND

HONG LEONG INDUSTRIES BHD

747

MPI

MALAYSIAN PACIFIC INDUSTRIES

736

DNEX

DAGANG NEXCHANGE BERHAD

612

GENTING

GENTING BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

557

NOTION

NOTION VTEC BHD

552

HEXCAP

HEXTAR CAPITAL BERHAD

508

PBBANK

PUBLIC BANK BHD

489

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,831,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.155

+0.01

67,783,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

ORIENT

6.97

-0.18

1,220,900

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

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