[DPHARMA] YoY 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- 21.57%

YoY- 6.3%

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
Quarter Result
Revenue	34,355	35,345	35,982	34,062	33,505	27,699	27,493	3.77%
YoY %	-2.80%	-1.77%	5.64%	1.66%	20.96%	0.75%	-	-
Horiz. %	124.96%	128.56%	130.88%	123.89%	121.87%	100.75%	100.00%	-
PBT	9,037	9,292	9,790	10,968	10,784	10,468	10,456	-2.39%
YoY %	-2.74%	-5.09%	-10.74%	1.71%	3.02%	0.11%	-	-
Horiz. %	86.43%	88.87%	93.63%	104.90%	103.14%	100.11%	100.00%	-
Tax	-2,170	-2,360	-2,484	-2,485	-2,804	-2,909	-2,709	-3.62%
YoY %	8.05%	4.99%	0.04%	11.38%	3.61%	-7.38%	-	-
Horiz. %	80.10%	87.12%	91.69%	91.73%	103.51%	107.38%	100.00%	-
NP	6,867	6,932	7,306	8,483	7,980	7,559	7,747	-1.98%
YoY %	-0.94%	-5.12%	-13.87%	6.30%	5.57%	-2.43%	-	-
Horiz. %	88.64%	89.48%	94.31%	109.50%	103.01%	97.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,867	6,932	7,306	8,483	7,980	7,559	7,747	-1.98%
YoY %	-0.94%	-5.12%	-13.87%	6.30%	5.57%	-2.43%	-	-
Horiz. %	88.64%	89.48%	94.31%	109.50%	103.01%	97.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.01%	25.40%	25.37%	22.66%	26.00%	27.79%	25.91%	-
YoY %	-5.47%	0.12%	11.96%	-12.85%	-6.44%	7.26%	-	-
Horiz. %	92.67%	98.03%	97.92%	87.46%	100.35%	107.26%	100.00%	-
Total Cost	27,488	28,413	28,676	25,579	25,525	20,140	19,746	5.66%
YoY %	-3.26%	-0.92%	12.11%	0.21%	26.74%	2.00%	-	-
Horiz. %	139.21%	143.89%	145.22%	129.54%	129.27%	102.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,310	154,198	140,286	136,061	129,067	145,632	139,334	2.57%
YoY %	5.26%	9.92%	3.11%	5.42%	-11.37%	4.52%	-	-
Horiz. %	116.49%	110.67%	100.68%	97.65%	92.63%	104.52%	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	4,855	4,862	6,250	83	11,102	-	9,753	-10.96%
YoY %	-0.14%	-22.21%	7,430.12%	-99.25%	0.00%	-	-	-
Horiz. %	49.78%	49.85%	64.08%	0.85%	113.83%	-	100.00%	-
Div Payout %	70.71%	70.14%	85.55%	0.98%	139.13%	-	125.90%	-
YoY %	0.81%	-18.01%	8,629.59%	-99.30%	0.00%	-	-	-
Horiz. %	56.16%	55.71%	67.95%	0.78%	110.51%	-	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	162,310	154,198	140,286	136,061	129,067	145,632	139,334	2.57%
YoY %	5.26%	9.92%	3.11%	5.42%	-11.37%	4.52%	-	-
Horiz. %	116.49%	110.67%	100.68%	97.65%	92.63%	104.52%	100.00%	-
NOSH	138,727	138,917	138,897	138,837	138,782	138,697	139,334	-0.07%
YoY %	-0.14%	0.01%	0.04%	0.04%	0.06%	-0.46%	-	-
Horiz. %	99.56%	99.70%	99.69%	99.64%	99.60%	99.54%	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	19.99%	19.61%	20.30%	24.90%	23.82%	27.29%	28.18%	-
YoY %	1.94%	-3.40%	-18.47%	4.53%	-12.72%	-3.16%	-	-
Horiz. %	70.94%	69.59%	72.04%	88.36%	84.53%	96.84%	100.00%	-
ROE	4.23%	4.50%	5.21%	6.23%	6.18%	5.19%	5.56%	-
YoY %	-6.00%	-13.63%	-16.37%	0.81%	19.08%	-6.65%	-	-
Horiz. %	76.08%	80.94%	93.71%	112.05%	111.15%	93.35%	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	24.76	25.44	25.91	24.53	24.14	19.97	19.73	3.85%
YoY %	-2.67%	-1.81%	5.63%	1.62%	20.88%	1.22%	-	-
Horiz. %	125.49%	128.94%	131.32%	124.33%	122.35%	101.22%	100.00%	-
EPS	4.95	4.99	5.26	6.11	5.75	5.45	5.56	-1.91%
YoY %	-0.80%	-5.13%	-13.91%	6.26%	5.50%	-1.98%	-	-
Horiz. %	89.03%	89.75%	94.60%	109.89%	103.42%	98.02%	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	3.57	3.67	3.74	3.54	3.48	2.88	2.86	3.76%
YoY %	-2.72%	-1.87%	5.65%	1.72%	20.83%	0.70%	-	-
Horiz. %	124.83%	128.32%	130.77%	123.78%	121.68%	100.70%	100.00%	-
EPS	0.71	0.72	0.76	0.88	0.83	0.79	0.81	-2.17%
YoY %	-1.39%	-5.26%	-13.64%	6.02%	5.06%	-2.47%	-	-
Horiz. %	87.65%	88.89%	93.83%	108.64%	102.47%	97.53%	100.00%	-
DPS	0.50	0.51	0.65	0.01	1.15	0.00	1.01	-11.04%
YoY %	-1.96%	-21.54%	6,400.00%	-99.13%	0.00%	0.00%	-	-
Horiz. %	49.50%	50.50%	64.36%	0.99%	113.86%	0.00%	100.00%	-
NAPS	0.1687	0.1603	0.1458	0.1414	0.1342	0.1514	0.1448	2.57%
YoY %	5.24%	9.95%	3.11%	5.37%	-11.36%	4.56%	-	-
Horiz. %	116.51%	110.70%	100.69%	97.65%	92.68%	104.56%	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	9.00	9.20	9.46	8.68	10.27	13.22	13.63	-6.67%
YoY %	-2.17%	-2.75%	8.99%	-15.48%	-22.31%	-3.01%	-	-
Horiz. %	66.03%	67.50%	69.41%	63.68%	75.35%	96.99%	100.00%	-
P/EPS	45.05	46.89	46.58	34.86	43.13	48.44	48.38	-1.18%
YoY %	-3.92%	0.67%	33.62%	-19.17%	-10.96%	0.12%	-	-
Horiz. %	93.12%	96.92%	96.28%	72.05%	89.15%	100.12%	100.00%	-
EY	2.22	2.13	2.15	2.87	2.32	2.06	2.07	1.17%
YoY %	4.23%	-0.93%	-25.09%	23.71%	12.62%	-0.48%	-	-
Horiz. %	107.25%	102.90%	103.86%	138.65%	112.08%	99.52%	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	9.61	8.73	9.46	10.19	9.53	13.52	14.04	-6.11%
YoY %	10.08%	-7.72%	-7.16%	6.93%	-29.51%	-3.70%	-	-
Horiz. %	68.45%	62.18%	67.38%	72.58%	67.88%	96.30%	100.00%	-
P/EPS	48.08	44.49	46.58	40.92	40.00	49.54	49.82	-0.59%
YoY %	8.07%	-4.49%	13.83%	2.30%	-19.26%	-0.56%	-	-
Horiz. %	96.51%	89.30%	93.50%	82.14%	80.29%	99.44%	100.00%	-
EY	2.08	2.25	2.15	2.44	2.50	2.02	2.01	0.57%
YoY %	-7.56%	4.65%	-11.89%	-2.40%	23.76%	0.50%	-	-
Horiz. %	103.48%	111.94%	106.97%	121.39%	124.38%	100.50%	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