[DPHARMA] YoY Quarter Result on 30-Jun-2010 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 42.42%

YoY- -13.87%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	37,988	34,355	35,345	35,982	34,062	33,505	27,699	5.40%
YoY %	10.57%	-2.80%	-1.77%	5.64%	1.66%	20.96%	-	-
Horiz. %	137.15%	124.03%	127.60%	129.90%	122.97%	120.96%	100.00%	-
PBT	13,007	9,037	9,292	9,790	10,968	10,784	10,468	3.68%
YoY %	43.93%	-2.74%	-5.09%	-10.74%	1.71%	3.02%	-	-
Horiz. %	124.25%	86.33%	88.77%	93.52%	104.78%	103.02%	100.00%	-
Tax	-2,318	-2,170	-2,360	-2,484	-2,485	-2,804	-2,909	-3.71%
YoY %	-6.82%	8.05%	4.99%	0.04%	11.38%	3.61%	-	-
Horiz. %	79.68%	74.60%	81.13%	85.39%	85.42%	96.39%	100.00%	-
NP	10,689	6,867	6,932	7,306	8,483	7,980	7,559	5.93%
YoY %	55.66%	-0.94%	-5.12%	-13.87%	6.30%	5.57%	-	-
Horiz. %	141.41%	90.85%	91.71%	96.65%	112.22%	105.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,689	6,867	6,932	7,306	8,483	7,980	7,559	5.93%
YoY %	55.66%	-0.94%	-5.12%	-13.87%	6.30%	5.57%	-	-
Horiz. %	141.41%	90.85%	91.71%	96.65%	112.22%	105.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.82%	24.01%	25.40%	25.37%	22.66%	26.00%	27.79%	-
YoY %	-25.78%	-5.47%	0.12%	11.96%	-12.85%	-6.44%	-	-
Horiz. %	64.12%	86.40%	91.40%	91.29%	81.54%	93.56%	100.00%	-
Total Cost	27,299	27,488	28,413	28,676	25,579	25,525	20,140	5.19%
YoY %	-0.69%	-3.26%	-0.92%	12.11%	0.21%	26.74%	-	-
Horiz. %	135.55%	136.48%	141.08%	142.38%	127.01%	126.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,404	162,310	154,198	140,286	136,061	129,067	145,632	4.28%
YoY %	15.46%	5.26%	9.92%	3.11%	5.42%	-11.37%	-	-
Horiz. %	128.68%	111.45%	105.88%	96.33%	93.43%	88.63%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	5,552	4,855	4,862	6,250	83	11,102	-	-
YoY %	14.36%	-0.14%	-22.21%	7,430.12%	-99.25%	0.00%	-	-
Horiz. %	50.01%	43.73%	43.79%	56.30%	0.75%	100.00%	-	-
Div Payout %	51.95%	70.71%	70.14%	85.55%	0.98%	139.13%	-	-
YoY %	-26.53%	0.81%	-18.01%	8,629.59%	-99.30%	0.00%	-	-
Horiz. %	37.34%	50.82%	50.41%	61.49%	0.70%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	187,404	162,310	154,198	140,286	136,061	129,067	145,632	4.28%
YoY %	15.46%	5.26%	9.92%	3.11%	5.42%	-11.37%	-	-
Horiz. %	128.68%	111.45%	105.88%	96.33%	93.43%	88.63%	100.00%	-
NOSH	138,818	138,727	138,917	138,897	138,837	138,782	138,697	0.01%
YoY %	0.07%	-0.14%	0.01%	0.04%	0.04%	0.06%	-	-
Horiz. %	100.09%	100.02%	100.16%	100.14%	100.10%	100.06%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	28.14%	19.99%	19.61%	20.30%	24.90%	23.82%	27.29%	-
YoY %	40.77%	1.94%	-3.40%	-18.47%	4.53%	-12.72%	-	-
Horiz. %	103.11%	73.25%	71.86%	74.39%	91.24%	87.28%	100.00%	-
ROE	5.70%	4.23%	4.50%	5.21%	6.23%	6.18%	5.19%	-
YoY %	34.75%	-6.00%	-13.63%	-16.37%	0.81%	19.08%	-	-
Horiz. %	109.83%	81.50%	86.71%	100.39%	120.04%	119.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	27.37	24.76	25.44	25.91	24.53	24.14	19.97	5.38%
YoY %	10.54%	-2.67%	-1.81%	5.63%	1.62%	20.88%	-	-
Horiz. %	137.06%	123.99%	127.39%	129.74%	122.83%	120.88%	100.00%	-
EPS	7.70	4.95	4.99	5.26	6.11	5.75	5.45	5.92%
YoY %	55.56%	-0.80%	-5.13%	-13.91%	6.26%	5.50%	-	-
Horiz. %	141.28%	90.83%	91.56%	96.51%	112.11%	105.50%	100.00%	-
DPS	4.00	3.50	3.50	4.50	0.06	8.00	0.00	-
YoY %	14.29%	0.00%	-22.22%	7,400.00%	-99.25%	0.00%	-	-
Horiz. %	50.00%	43.75%	43.75%	56.25%	0.75%	100.00%	-	-
NAPS	1.35	1.17	1.11	1.01	0.98	0.93	1.05	4.27%
YoY %	15.38%	5.41%	9.90%	3.06%	5.38%	-11.43%	-	-
Horiz. %	128.57%	111.43%	105.71%	96.19%	93.33%	88.57%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 138,897
RPS	3.95	3.57	3.67	3.74	3.54	3.48	2.88	5.40%
YoY %	10.64%	-2.72%	-1.87%	5.65%	1.72%	20.83%	-	-
Horiz. %	137.15%	123.96%	127.43%	129.86%	122.92%	120.83%	100.00%	-
EPS	1.11	0.71	0.72	0.76	0.88	0.83	0.79	5.82%
YoY %	56.34%	-1.39%	-5.26%	-13.64%	6.02%	5.06%	-	-
Horiz. %	140.51%	89.87%	91.14%	96.20%	111.39%	105.06%	100.00%	-
DPS	0.58	0.50	0.51	0.65	0.01	1.15	0.00	-
YoY %	16.00%	-1.96%	-21.54%	6,400.00%	-99.13%	0.00%	-	-
Horiz. %	50.43%	43.48%	44.35%	56.52%	0.87%	100.00%	-	-
NAPS	0.1948	0.1687	0.1603	0.1458	0.1414	0.1342	0.1514	4.28%
YoY %	15.47%	5.24%	9.95%	3.11%	5.37%	-11.36%	-	-
Horiz. %	128.67%	111.43%	105.88%	96.30%	93.39%	88.64%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.38	2.23	2.34	2.45	2.13	2.48	2.64	-
P/RPS	8.70	9.00	9.20	9.46	8.68	10.27	13.22	-6.72%
YoY %	-3.33%	-2.17%	-2.75%	8.99%	-15.48%	-22.31%	-	-
Horiz. %	65.81%	68.08%	69.59%	71.56%	65.66%	77.69%	100.00%	-
P/EPS	30.91	45.05	46.89	46.58	34.86	43.13	48.44	-7.20%
YoY %	-31.39%	-3.92%	0.67%	33.62%	-19.17%	-10.96%	-	-
Horiz. %	63.81%	93.00%	96.80%	96.16%	71.97%	89.04%	100.00%	-
EY	3.24	2.22	2.13	2.15	2.87	2.32	2.06	7.83%
YoY %	45.95%	4.23%	-0.93%	-25.09%	23.71%	12.62%	-	-
Horiz. %	157.28%	107.77%	103.40%	104.37%	139.32%	112.62%	100.00%	-
DY	1.68	1.57	1.50	1.84	0.03	3.23	0.00	-
YoY %	7.01%	4.67%	-18.48%	6,033.33%	-99.07%	0.00%	-	-
Horiz. %	52.01%	48.61%	46.44%	56.97%	0.93%	100.00%	-	-
P/NAPS	1.76	1.91	2.11	2.43	2.17	2.67	2.51	-5.73%
YoY %	-7.85%	-9.48%	-13.17%	11.98%	-18.73%	6.37%	-	-
Horiz. %	70.12%	76.10%	84.06%	96.81%	86.45%	106.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	16/08/12	18/08/11	24/08/10	26/08/09	26/08/08	23/08/07	-
Price	2.44	2.38	2.22	2.45	2.50	2.30	2.70	-
P/RPS	8.92	9.61	8.73	9.46	10.19	9.53	13.52	-6.69%
YoY %	-7.18%	10.08%	-7.72%	-7.16%	6.93%	-29.51%	-	-
Horiz. %	65.98%	71.08%	64.57%	69.97%	75.37%	70.49%	100.00%	-
P/EPS	31.69	48.08	44.49	46.58	40.92	40.00	49.54	-7.16%
YoY %	-34.09%	8.07%	-4.49%	13.83%	2.30%	-19.26%	-	-
Horiz. %	63.97%	97.05%	89.81%	94.03%	82.60%	80.74%	100.00%	-
EY	3.16	2.08	2.25	2.15	2.44	2.50	2.02	7.73%
YoY %	51.92%	-7.56%	4.65%	-11.89%	-2.40%	23.76%	-	-
Horiz. %	156.44%	102.97%	111.39%	106.44%	120.79%	123.76%	100.00%	-
DY	1.64	1.47	1.58	1.84	0.02	3.48	0.00	-
YoY %	11.56%	-6.96%	-14.13%	9,100.00%	-99.43%	0.00%	-	-
Horiz. %	47.13%	42.24%	45.40%	52.87%	0.57%	100.00%	-	-
P/NAPS	1.81	2.03	2.00	2.43	2.55	2.47	2.57	-5.67%
YoY %	-10.84%	1.50%	-17.70%	-4.71%	3.24%	-3.89%	-	-
Horiz. %	70.43%	78.99%	77.82%	94.55%	99.22%	96.11%	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

816

HLIND

HONG LEONG INDUSTRIES BHD

777

MPI

MALAYSIAN PACIFIC INDUSTRIES

768

DNEX

DAGANG NEXCHANGE BERHAD

623

GENTING

GENTING BHD

577

NOTION

NOTION VTEC BHD

570

YTLPOWR

YTL POWER INTERNATIONAL BHD

538

HEXCAP

HEXTAR CAPITAL BERHAD

522

PBBANK

PUBLIC BANK BHD

506

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

INGENIEU

0.07

+0.005

134,831,700

HSI-CXV

0.155

+0.01

67,783,300

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

YGL

0.22

+0.035

44,697,600

MCLEAN

0.405

-0.005

40,872,400

SIAB

0.13

+0.005

38,366,400

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

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

SAM

6.25

-0.16

175,400

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