[DPHARMA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 121.55%

YoY- 1.11%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	70,412	68,329	64,777	61,728	60,977	55,804	54,907	4.22%
YoY %	3.05%	5.48%	4.94%	1.23%	9.27%	1.63%	-	-
Horiz. %	128.24%	124.44%	117.98%	112.42%	111.06%	101.63%	100.00%	-
PBT	17,906	17,166	16,582	20,337	20,630	21,334	20,917	-2.55%
YoY %	4.31%	3.52%	-18.46%	-1.42%	-3.30%	1.99%	-	-
Horiz. %	85.61%	82.07%	79.28%	97.23%	98.63%	101.99%	100.00%	-
Tax	-4,331	-4,310	-4,146	-4,877	-5,339	-5,842	-5,546	-4.03%
YoY %	-0.49%	-3.96%	14.99%	8.65%	8.61%	-5.34%	-	-
Horiz. %	78.09%	77.71%	74.76%	87.94%	96.27%	105.34%	100.00%	-
NP	13,575	12,856	12,436	15,460	15,291	15,492	15,371	-2.04%
YoY %	5.59%	3.38%	-19.56%	1.11%	-1.30%	0.79%	-	-
Horiz. %	88.32%	83.64%	80.91%	100.58%	99.48%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,575	12,856	12,436	15,460	15,291	15,492	15,371	-2.04%
YoY %	5.59%	3.38%	-19.56%	1.11%	-1.30%	0.79%	-	-
Horiz. %	88.32%	83.64%	80.91%	100.58%	99.48%	100.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.19%	25.11%	25.00%	23.98%	25.88%	27.38%	26.51%	-
YoY %	-3.66%	0.44%	4.25%	-7.34%	-5.48%	3.28%	-	-
Horiz. %	91.25%	94.72%	94.30%	90.46%	97.62%	103.28%	100.00%	-
Total Cost	56,837	55,473	52,341	46,268	45,686	40,312	39,536	6.23%
YoY %	2.46%	5.98%	13.13%	1.27%	13.33%	1.96%	-	-
Horiz. %	143.76%	140.31%	132.39%	117.03%	115.56%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,400	154,105	140,182	136,003	129,043	145,758	139,356	2.58%
YoY %	5.38%	9.93%	3.07%	5.39%	-11.47%	4.59%	-	-
Horiz. %	116.54%	110.58%	100.59%	97.59%	92.60%	104.59%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	4,858	4,859	6,245	83	11,100	-	9,754	-10.95%
YoY %	-0.02%	-22.19%	7,424.10%	-99.25%	0.00%	-	-	-
Horiz. %	49.81%	49.82%	64.03%	0.85%	113.80%	-	100.00%	-
Div Payout %	35.79%	37.80%	50.22%	0.54%	72.60%	-	63.46%	-
YoY %	-5.32%	-24.73%	9,200.00%	-99.26%	0.00%	-	-	-
Horiz. %	56.40%	59.57%	79.14%	0.85%	114.40%	-	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	162,400	154,105	140,182	136,003	129,043	145,758	139,356	2.58%
YoY %	5.38%	9.93%	3.07%	5.39%	-11.47%	4.59%	-	-
Horiz. %	116.54%	110.58%	100.59%	97.59%	92.60%	104.59%	100.00%	-
NOSH	138,803	138,833	138,794	138,779	138,756	138,817	139,356	-0.06%
YoY %	-0.02%	0.03%	0.01%	0.02%	-0.04%	-0.39%	-	-
Horiz. %	99.60%	99.62%	99.60%	99.59%	99.57%	99.61%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	19.28%	18.81%	19.20%	25.05%	25.08%	27.76%	27.99%	-
YoY %	2.50%	-2.03%	-23.35%	-0.12%	-9.65%	-0.82%	-	-
Horiz. %	68.88%	67.20%	68.60%	89.50%	89.60%	99.18%	100.00%	-
ROE	8.36%	8.34%	8.87%	11.37%	11.85%	10.63%	11.03%	-
YoY %	0.24%	-5.98%	-21.99%	-4.05%	11.48%	-3.63%	-	-
Horiz. %	75.79%	75.61%	80.42%	103.08%	107.43%	96.37%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	50.73	49.22	46.67	44.48	43.95	40.20	39.40	4.29%
YoY %	3.07%	5.46%	4.92%	1.21%	9.33%	2.03%	-	-
Horiz. %	128.76%	124.92%	118.45%	112.89%	111.55%	102.03%	100.00%	-
EPS	9.78	9.26	8.96	11.14	11.02	11.16	11.03	-1.98%
YoY %	5.62%	3.35%	-19.57%	1.09%	-1.25%	1.18%	-	-
Horiz. %	88.67%	83.95%	81.23%	101.00%	99.91%	101.18%	100.00%	-
DPS	3.50	3.50	4.50	0.06	8.00	0.00	7.00	-10.90%
YoY %	0.00%	-22.22%	7,400.00%	-99.25%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	64.29%	0.86%	114.29%	0.00%	100.00%	-
NAPS	1.17	1.11	1.01	0.98	0.93	1.05	1.00	2.64%
YoY %	5.41%	9.90%	3.06%	5.38%	-11.43%	5.00%	-	-
Horiz. %	117.00%	111.00%	101.00%	98.00%	93.00%	105.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 138,837
RPS	7.32	7.10	6.73	6.42	6.34	5.80	5.71	4.22%
YoY %	3.10%	5.50%	4.83%	1.26%	9.31%	1.58%	-	-
Horiz. %	128.20%	124.34%	117.86%	112.43%	111.03%	101.58%	100.00%	-
EPS	1.41	1.34	1.29	1.61	1.59	1.61	1.60	-2.08%
YoY %	5.22%	3.88%	-19.88%	1.26%	-1.24%	0.63%	-	-
Horiz. %	88.12%	83.75%	80.62%	100.63%	99.38%	100.63%	100.00%	-
DPS	0.51	0.51	0.65	0.01	1.15	0.00	1.01	-10.75%
YoY %	0.00%	-21.54%	6,400.00%	-99.13%	0.00%	0.00%	-	-
Horiz. %	50.50%	50.50%	64.36%	0.99%	113.86%	0.00%	100.00%	-
NAPS	0.1688	0.1602	0.1457	0.1414	0.1341	0.1515	0.1449	2.57%
YoY %	5.37%	9.95%	3.04%	5.44%	-11.49%	4.55%	-	-
Horiz. %	116.49%	110.56%	100.55%	97.58%	92.55%	104.55%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.23	2.34	2.45	2.13	2.48	2.64	2.69	-
P/RPS	4.40	4.75	5.25	4.79	5.64	6.57	6.83	-7.06%
YoY %	-7.37%	-9.52%	9.60%	-15.07%	-14.16%	-3.81%	-	-
Horiz. %	64.42%	69.55%	76.87%	70.13%	82.58%	96.19%	100.00%	-
P/EPS	22.80	25.27	27.34	19.12	22.50	23.66	24.39	-1.11%
YoY %	-9.77%	-7.57%	42.99%	-15.02%	-4.90%	-2.99%	-	-
Horiz. %	93.48%	103.61%	112.10%	78.39%	92.25%	97.01%	100.00%	-
EY	4.39	3.96	3.66	5.23	4.44	4.23	4.10	1.14%
YoY %	10.86%	8.20%	-30.02%	17.79%	4.96%	3.17%	-	-
Horiz. %	107.07%	96.59%	89.27%	127.56%	108.29%	103.17%	100.00%	-
DY	1.57	1.50	1.84	0.03	3.23	0.00	2.60	-8.05%
YoY %	4.67%	-18.48%	6,033.33%	-99.07%	0.00%	0.00%	-	-
Horiz. %	60.38%	57.69%	70.77%	1.15%	124.23%	0.00%	100.00%	-
P/NAPS	1.91	2.11	2.43	2.17	2.67	2.51	2.69	-5.54%
YoY %	-9.48%	-13.17%	11.98%	-18.73%	6.37%	-6.69%	-	-
Horiz. %	71.00%	78.44%	90.33%	80.67%	99.26%	93.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	18/08/11	24/08/10	26/08/09	26/08/08	23/08/07	23/08/06	-
Price	2.38	2.22	2.45	2.50	2.30	2.70	2.77	-
P/RPS	4.69	4.51	5.25	5.62	5.23	6.72	7.03	-6.51%
YoY %	3.99%	-14.10%	-6.58%	7.46%	-22.17%	-4.41%	-	-
Horiz. %	66.71%	64.15%	74.68%	79.94%	74.40%	95.59%	100.00%	-
P/EPS	24.34	23.97	27.34	22.44	20.87	24.19	25.11	-0.51%
YoY %	1.54%	-12.33%	21.84%	7.52%	-13.72%	-3.66%	-	-
Horiz. %	96.93%	95.46%	108.88%	89.37%	83.11%	96.34%	100.00%	-
EY	4.11	4.17	3.66	4.46	4.79	4.13	3.98	0.53%
YoY %	-1.44%	13.93%	-17.94%	-6.89%	15.98%	3.77%	-	-
Horiz. %	103.27%	104.77%	91.96%	112.06%	120.35%	103.77%	100.00%	-
DY	1.47	1.58	1.84	0.02	3.48	0.00	2.53	-8.64%
YoY %	-6.96%	-14.13%	9,100.00%	-99.43%	0.00%	0.00%	-	-
Horiz. %	58.10%	62.45%	72.73%	0.79%	137.55%	0.00%	100.00%	-
P/NAPS	2.03	2.00	2.43	2.55	2.47	2.57	2.77	-5.04%
YoY %	1.50%	-17.70%	-4.71%	3.24%	-3.89%	-7.22%	-	-
Horiz. %	73.29%	72.20%	87.73%	92.06%	89.17%	92.78%	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