[DPHARMA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

20-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 44.82%

YoY- -6.26%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	99,932	105,096	99,242	93,916	93,389	83,482	81,125	3.53%
YoY %	-4.91%	5.90%	5.67%	0.56%	11.87%	2.91%	-	-
Horiz. %	123.18%	129.55%	122.33%	115.77%	115.12%	102.91%	100.00%	-
PBT	26,298	26,892	26,802	29,605	31,729	31,158	30,602	-2.49%
YoY %	-2.21%	0.34%	-9.47%	-6.69%	1.83%	1.82%	-	-
Horiz. %	85.94%	87.88%	87.58%	96.74%	103.68%	101.82%	100.00%	-
Tax	-6,281	-6,515	-6,747	-7,216	-7,844	-8,117	-7,864	-3.67%
YoY %	3.59%	3.44%	6.50%	8.01%	3.36%	-3.22%	-	-
Horiz. %	79.87%	82.85%	85.80%	91.76%	99.75%	103.22%	100.00%	-
NP	20,017	20,377	20,055	22,389	23,885	23,041	22,738	-2.09%
YoY %	-1.77%	1.61%	-10.42%	-6.26%	3.66%	1.33%	-	-
Horiz. %	88.03%	89.62%	88.20%	98.47%	105.04%	101.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,017	20,377	20,055	22,389	23,885	23,041	22,738	-2.09%
YoY %	-1.77%	1.61%	-10.42%	-6.26%	3.66%	1.33%	-	-
Horiz. %	88.03%	89.62%	88.20%	98.47%	105.04%	101.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.88%	24.23%	25.17%	24.37%	24.72%	26.05%	25.70%	-
YoY %	-1.44%	-3.73%	3.28%	-1.42%	-5.11%	1.36%	-	-
Horiz. %	92.92%	94.28%	97.94%	94.82%	96.19%	101.36%	100.00%	-
Total Cost	79,915	84,719	79,187	71,527	69,504	60,441	58,387	5.36%
YoY %	-5.67%	6.99%	10.71%	2.91%	14.99%	3.52%	-	-
Horiz. %	136.87%	145.10%	135.62%	122.51%	119.04%	103.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,965	162,405	148,504	142,967	137,397	152,681	139,411	3.15%
YoY %	3.42%	9.36%	3.87%	4.05%	-10.01%	9.52%	-	-
Horiz. %	120.48%	116.49%	106.52%	102.55%	98.56%	109.52%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	-	-	-	83	11,102	66,624	9,758	-
YoY %	-	-	-	-99.25%	-83.34%	582.76%	-	-
Horiz. %	-	-	-	0.85%	113.77%	682.76%	100.00%	-
Div Payout %	-	-	-	0.37%	46.48%	289.16%	42.92%	-
YoY %	-	-	-	-99.20%	-83.93%	573.72%	-	-
Horiz. %	-	-	-	0.86%	108.29%	673.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	167,965	162,405	148,504	142,967	137,397	152,681	139,411	3.15%
YoY %	3.42%	9.36%	3.87%	4.05%	-10.01%	9.52%	-	-
Horiz. %	120.48%	116.49%	106.52%	102.55%	98.56%	109.52%	100.00%	-
NOSH	138,814	138,807	138,788	138,803	138,785	138,801	139,411	-0.07%
YoY %	0.01%	0.01%	-0.01%	0.01%	-0.01%	-0.44%	-	-
Horiz. %	99.57%	99.57%	99.55%	99.56%	99.55%	99.56%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	20.03%	19.39%	20.21%	23.84%	25.58%	27.60%	28.03%	-
YoY %	3.30%	-4.06%	-15.23%	-6.80%	-7.32%	-1.53%	-	-
Horiz. %	71.46%	69.18%	72.10%	85.05%	91.26%	98.47%	100.00%	-
ROE	11.92%	12.55%	13.50%	15.66%	17.38%	15.09%	16.31%	-
YoY %	-5.02%	-7.04%	-13.79%	-9.90%	15.18%	-7.48%	-	-
Horiz. %	73.08%	76.95%	82.77%	96.01%	106.56%	92.52%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	71.99	75.71	71.51	67.66	67.29	60.15	58.19	3.60%
YoY %	-4.91%	5.87%	5.69%	0.55%	11.87%	3.37%	-	-
Horiz. %	123.72%	130.11%	122.89%	116.27%	115.64%	103.37%	100.00%	-
EPS	14.42	14.68	14.45	16.13	17.21	16.60	16.31	-2.02%
YoY %	-1.77%	1.59%	-10.42%	-6.28%	3.67%	1.78%	-	-
Horiz. %	88.41%	90.01%	88.60%	98.90%	105.52%	101.78%	100.00%	-
DPS	0.00	0.00	0.00	0.06	8.00	48.00	7.00	-
YoY %	0.00%	0.00%	0.00%	-99.25%	-83.33%	585.71%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.86%	114.29%	685.71%	100.00%	-
NAPS	1.21	1.17	1.07	1.03	0.99	1.10	1.00	3.22%
YoY %	3.42%	9.35%	3.88%	4.04%	-10.00%	10.00%	-	-
Horiz. %	121.00%	117.00%	107.00%	103.00%	99.00%	110.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 138,857
RPS	10.39	10.93	10.32	9.76	9.71	8.68	8.43	3.54%
YoY %	-4.94%	5.91%	5.74%	0.51%	11.87%	2.97%	-	-
Horiz. %	123.25%	129.66%	122.42%	115.78%	115.18%	102.97%	100.00%	-
EPS	2.08	2.12	2.08	2.33	2.48	2.40	2.36	-2.08%
YoY %	-1.89%	1.92%	-10.73%	-6.05%	3.33%	1.69%	-	-
Horiz. %	88.14%	89.83%	88.14%	98.73%	105.08%	101.69%	100.00%	-
DPS	0.00	0.00	0.00	0.01	1.15	6.93	1.01	-
YoY %	0.00%	0.00%	0.00%	-99.13%	-83.41%	586.14%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.99%	113.86%	686.14%	100.00%	-
NAPS	0.1746	0.1688	0.1544	0.1486	0.1428	0.1587	0.1449	3.15%
YoY %	3.44%	9.33%	3.90%	4.06%	-10.02%	9.52%	-	-
Horiz. %	120.50%	116.49%	106.56%	102.55%	98.55%	109.52%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	2.36	2.10	2.44	2.58	2.22	2.80	2.68	-
P/RPS	3.28	2.77	3.41	3.81	3.30	4.66	4.61	-5.51%
YoY %	18.41%	-18.77%	-10.50%	15.45%	-29.18%	1.08%	-	-
Horiz. %	71.15%	60.09%	73.97%	82.65%	71.58%	101.08%	100.00%	-
P/EPS	16.37	14.31	16.89	16.00	12.90	16.87	16.43	-0.06%
YoY %	14.40%	-15.28%	5.56%	24.03%	-23.53%	2.68%	-	-
Horiz. %	99.63%	87.10%	102.80%	97.38%	78.51%	102.68%	100.00%	-
EY	6.11	6.99	5.92	6.25	7.75	5.93	6.09	0.05%
YoY %	-12.59%	18.07%	-5.28%	-19.35%	30.69%	-2.63%	-	-
Horiz. %	100.33%	114.78%	97.21%	102.63%	127.26%	97.37%	100.00%	-
DY	0.00	0.00	0.00	0.02	3.60	17.14	2.61	-
YoY %	0.00%	0.00%	0.00%	-99.44%	-79.00%	556.70%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.77%	137.93%	656.70%	100.00%	-
P/NAPS	1.95	1.79	2.28	2.50	2.24	2.55	2.68	-5.15%
YoY %	8.94%	-21.49%	-8.80%	11.61%	-12.16%	-4.85%	-	-
Horiz. %	72.76%	66.79%	85.07%	93.28%	83.58%	95.15%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	23/11/12	21/11/11	26/11/10	20/11/09	19/11/08	28/11/07	22/11/06	-
Price	2.28	2.10	2.38	2.49	2.20	2.73	2.62	-
P/RPS	3.17	2.77	3.33	3.68	3.27	4.54	4.50	-5.66%
YoY %	14.44%	-16.82%	-9.51%	12.54%	-27.97%	0.89%	-	-
Horiz. %	70.44%	61.56%	74.00%	81.78%	72.67%	100.89%	100.00%	-
P/EPS	15.81	14.31	16.47	15.44	12.78	16.45	16.06	-0.26%
YoY %	10.48%	-13.11%	6.67%	20.81%	-22.31%	2.43%	-	-
Horiz. %	98.44%	89.10%	102.55%	96.14%	79.58%	102.43%	100.00%	-
EY	6.32	6.99	6.07	6.48	7.82	6.08	6.23	0.23%
YoY %	-9.59%	15.16%	-6.33%	-17.14%	28.62%	-2.41%	-	-
Horiz. %	101.44%	112.20%	97.43%	104.01%	125.52%	97.59%	100.00%	-
DY	0.00	0.00	0.00	0.02	3.64	17.58	2.67	-
YoY %	0.00%	0.00%	0.00%	-99.45%	-79.29%	558.43%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.75%	136.33%	658.43%	100.00%	-
P/NAPS	1.88	1.79	2.22	2.42	2.22	2.48	2.62	-5.37%
YoY %	5.03%	-19.37%	-8.26%	9.01%	-10.48%	-5.34%	-	-
Horiz. %	71.76%	68.32%	84.73%	92.37%	84.73%	94.66%	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