[DPHARMA] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

21-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -8.72%

YoY- -7.84%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annualized Quarter Result
Revenue	131,936	115,184	110,660	109,892	112,420	109,656	88,820	6.81%
YoY %	14.54%	4.09%	0.70%	-2.25%	2.52%	23.46%	-	-
Horiz. %	148.54%	129.68%	124.59%	123.72%	126.57%	123.46%	100.00%	-
PBT	31,500	27,168	37,476	39,384	43,468	41,844	29,872	0.88%
YoY %	15.95%	-27.51%	-4.84%	-9.40%	3.88%	40.08%	-	-
Horiz. %	105.45%	90.95%	125.46%	131.84%	145.51%	140.08%	100.00%	-
Tax	-7,804	-6,648	-9,564	-10,136	-11,732	-11,348	-6,252	3.76%
YoY %	-17.39%	30.49%	5.64%	13.60%	-3.38%	-81.51%	-	-
Horiz. %	124.82%	106.33%	152.98%	162.12%	187.65%	181.51%	100.00%	-
NP	23,696	20,520	27,912	29,248	31,736	30,496	23,620	0.05%
YoY %	15.48%	-26.48%	-4.57%	-7.84%	4.07%	29.11%	-	-
Horiz. %	100.32%	86.88%	118.17%	123.83%	134.36%	129.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,696	20,520	27,912	29,248	31,736	30,496	23,620	0.05%
YoY %	15.48%	-26.48%	-4.57%	-7.84%	4.07%	29.11%	-	-
Horiz. %	100.32%	86.88%	118.17%	123.83%	134.36%	129.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.77%	24.47%	25.52%	25.74%	26.99%	27.12%	20.93%	-
YoY %	1.23%	-4.11%	-0.85%	-4.63%	-0.48%	29.57%	-	-
Horiz. %	118.35%	116.91%	121.93%	122.98%	128.95%	129.57%	100.00%	-
Total Cost	108,240	94,664	82,748	80,644	80,684	79,160	65,200	8.81%
YoY %	14.34%	14.40%	2.61%	-0.05%	1.93%	21.41%	-	-
Horiz. %	166.01%	145.19%	126.91%	123.69%	123.75%	121.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,320	146,967	137,340	120,710	152,576	147,741	112,287	6.33%
YoY %	10.45%	7.01%	13.78%	-20.89%	3.27%	31.57%	-	-
Horiz. %	144.56%	130.89%	122.31%	107.50%	135.88%	131.57%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	162,320	146,967	137,340	120,710	152,576	147,741	112,287	6.33%
YoY %	10.45%	7.01%	13.78%	-20.89%	3.27%	31.57%	-	-
Horiz. %	144.56%	130.89%	122.31%	107.50%	135.88%	131.57%	100.00%	-
NOSH	138,735	138,648	138,727	138,747	138,706	139,378	132,102	0.81%
YoY %	0.06%	-0.06%	-0.01%	0.03%	-0.48%	5.51%	-	-
Horiz. %	105.02%	104.96%	105.02%	105.03%	105.00%	105.51%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	17.96%	17.81%	25.22%	26.62%	28.23%	27.81%	26.59%	-
YoY %	0.84%	-29.38%	-5.26%	-5.70%	1.51%	4.59%	-	-
Horiz. %	67.54%	66.98%	94.85%	100.11%	106.17%	104.59%	100.00%	-
ROE	14.60%	13.96%	20.32%	24.23%	20.80%	20.64%	21.04%	-
YoY %	4.58%	-31.30%	-16.14%	16.49%	0.78%	-1.90%	-	-
Horiz. %	69.39%	66.35%	96.58%	115.16%	98.86%	98.10%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	95.10	83.08	79.77	79.20	81.05	78.68	67.24	5.94%
YoY %	14.47%	4.15%	0.72%	-2.28%	3.01%	17.01%	-	-
Horiz. %	141.43%	123.56%	118.63%	117.79%	120.54%	117.01%	100.00%	-
EPS	17.08	14.80	20.12	21.08	22.88	21.88	17.88	-0.75%
YoY %	15.41%	-26.44%	-4.55%	-7.87%	4.57%	22.37%	-	-
Horiz. %	95.53%	82.77%	112.53%	117.90%	127.96%	122.37%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.17	1.06	0.99	0.87	1.10	1.06	0.85	5.46%
YoY %	10.38%	7.07%	13.79%	-20.91%	3.77%	24.71%	-	-
Horiz. %	137.65%	124.71%	116.47%	102.35%	129.41%	124.71%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 138,747
RPS	13.72	11.97	11.50	11.42	11.69	11.40	9.23	6.82%
YoY %	14.62%	4.09%	0.70%	-2.31%	2.54%	23.51%	-	-
Horiz. %	148.65%	129.69%	124.59%	123.73%	126.65%	123.51%	100.00%	-
EPS	2.46	2.13	2.90	3.04	3.30	3.17	2.46	0.00%
YoY %	15.49%	-26.55%	-4.61%	-7.88%	4.10%	28.86%	-	-
Horiz. %	100.00%	86.59%	117.89%	123.58%	134.15%	128.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1687	0.1528	0.1428	0.1255	0.1586	0.1536	0.1167	6.33%
YoY %	10.41%	7.00%	13.78%	-20.87%	3.26%	31.62%	-	-
Horiz. %	144.56%	130.93%	122.37%	107.54%	135.90%	131.62%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	2.35	2.40	2.10	2.60	2.60	2.65	2.38	-
P/RPS	2.47	2.89	2.63	3.28	3.21	3.37	3.54	-5.81%
YoY %	-14.53%	9.89%	-19.82%	2.18%	-4.75%	-4.80%	-	-
Horiz. %	69.77%	81.64%	74.29%	92.66%	90.68%	95.20%	100.00%	-
P/EPS	13.76	16.22	10.44	12.33	11.36	12.11	13.31	0.55%
YoY %	-15.17%	55.36%	-15.33%	8.54%	-6.19%	-9.02%	-	-
Horiz. %	103.38%	121.86%	78.44%	92.64%	85.35%	90.98%	100.00%	-
EY	7.27	6.17	9.58	8.11	8.80	8.26	7.51	-0.53%
YoY %	17.83%	-35.59%	18.13%	-7.84%	6.54%	9.99%	-	-
Horiz. %	96.80%	82.16%	127.56%	107.99%	117.18%	109.99%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.01	2.26	2.12	2.99	2.36	2.50	2.80	-5.37%
YoY %	-11.06%	6.60%	-29.10%	26.69%	-5.60%	-10.71%	-	-
Horiz. %	71.79%	80.71%	75.71%	106.79%	84.29%	89.29%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	25/05/10	26/05/09	21/05/08	21/05/07	18/05/06	26/05/05	-
Price	2.57	2.38	2.34	2.55	2.78	2.67	2.45	-
P/RPS	2.70	2.86	2.93	3.22	3.43	3.39	3.64	-4.85%
YoY %	-5.59%	-2.39%	-9.01%	-6.12%	1.18%	-6.87%	-	-
Horiz. %	74.18%	78.57%	80.49%	88.46%	94.23%	93.13%	100.00%	-
P/EPS	15.05	16.08	11.63	12.10	12.15	12.20	13.70	1.57%
YoY %	-6.41%	38.26%	-3.88%	-0.41%	-0.41%	-10.95%	-	-
Horiz. %	109.85%	117.37%	84.89%	88.32%	88.69%	89.05%	100.00%	-
EY	6.65	6.22	8.60	8.27	8.23	8.19	7.30	-1.54%
YoY %	6.91%	-27.67%	3.99%	0.49%	0.49%	12.19%	-	-
Horiz. %	91.10%	85.21%	117.81%	113.29%	112.74%	112.19%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.20	2.25	2.36	2.93	2.53	2.52	2.88	-4.38%
YoY %	-2.22%	-4.66%	-19.45%	15.81%	0.40%	-12.50%	-	-
Horiz. %	76.39%	78.12%	81.94%	101.74%	87.85%	87.50%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos