[DPHARMA] YoY Quarter Result on 30-Jun-2011 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

18-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 17.02%

YoY- -5.12%

Quarter Report

CCMBIO-Q2- 18082011.xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	40,623	37,988	34,355	35,345	35,982	34,062	33,505	3.26%
YoY %	6.94%	10.57%	-2.80%	-1.77%	5.64%	1.66%	-	-
Horiz. %	121.24%	113.38%	102.54%	105.49%	107.39%	101.66%	100.00%	-
PBT	10,107	13,007	9,037	9,292	9,790	10,968	10,784	-1.07%
YoY %	-22.30%	43.93%	-2.74%	-5.09%	-10.74%	1.71%	-	-
Horiz. %	93.72%	120.61%	83.80%	86.16%	90.78%	101.71%	100.00%	-
Tax	-2,594	-2,318	-2,170	-2,360	-2,484	-2,485	-2,804	-1.28%
YoY %	-11.91%	-6.82%	8.05%	4.99%	0.04%	11.38%	-	-
Horiz. %	92.51%	82.67%	77.39%	84.17%	88.59%	88.62%	100.00%	-
NP	7,513	10,689	6,867	6,932	7,306	8,483	7,980	-0.99%
YoY %	-29.71%	55.66%	-0.94%	-5.12%	-13.87%	6.30%	-	-
Horiz. %	94.15%	133.95%	86.05%	86.87%	91.55%	106.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,513	10,689	6,867	6,932	7,306	8,483	7,980	-0.99%
YoY %	-29.71%	55.66%	-0.94%	-5.12%	-13.87%	6.30%	-	-
Horiz. %	94.15%	133.95%	86.05%	86.87%	91.55%	106.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.67%	17.82%	24.01%	25.40%	25.37%	22.66%	26.00%	-
YoY %	44.05%	-25.78%	-5.47%	0.12%	11.96%	-12.85%	-	-
Horiz. %	98.73%	68.54%	92.35%	97.69%	97.58%	87.15%	100.00%	-
Total Cost	33,110	27,299	27,488	28,413	28,676	25,579	25,525	4.42%
YoY %	21.29%	-0.69%	-3.26%	-0.92%	12.11%	0.21%	-	-
Horiz. %	129.72%	106.95%	107.69%	111.31%	112.34%	100.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	179,145	187,404	162,310	154,198	140,286	136,061	129,067	5.61%
YoY %	-4.41%	15.46%	5.26%	9.92%	3.11%	5.42%	-	-
Horiz. %	138.80%	145.20%	125.76%	119.47%	108.69%	105.42%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	5,554	5,552	4,855	4,862	6,250	83	11,102	-10.89%
YoY %	0.04%	14.36%	-0.14%	-22.21%	7,430.12%	-99.25%	-	-
Horiz. %	50.03%	50.01%	43.73%	43.79%	56.30%	0.75%	100.00%	-
Div Payout %	73.94%	51.95%	70.71%	70.14%	85.55%	0.98%	139.13%	-
YoY %	42.33%	-26.53%	0.81%	-18.01%	8,629.59%	-99.30%	-	-
Horiz. %	53.14%	37.34%	50.82%	50.41%	61.49%	0.70%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	179,145	187,404	162,310	154,198	140,286	136,061	129,067	5.61%
YoY %	-4.41%	15.46%	5.26%	9.92%	3.11%	5.42%	-	-
Horiz. %	138.80%	145.20%	125.76%	119.47%	108.69%	105.42%	100.00%	-
NOSH	138,872	138,818	138,727	138,917	138,897	138,837	138,782	0.01%
YoY %	0.04%	0.07%	-0.14%	0.01%	0.04%	0.04%	-	-
Horiz. %	100.06%	100.03%	99.96%	100.10%	100.08%	100.04%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	18.49%	28.14%	19.99%	19.61%	20.30%	24.90%	23.82%	-
YoY %	-34.29%	40.77%	1.94%	-3.40%	-18.47%	4.53%	-	-
Horiz. %	77.62%	118.14%	83.92%	82.33%	85.22%	104.53%	100.00%	-
ROE	4.19%	5.70%	4.23%	4.50%	5.21%	6.23%	6.18%	-
YoY %	-26.49%	34.75%	-6.00%	-13.63%	-16.37%	0.81%	-	-
Horiz. %	67.80%	92.23%	68.45%	72.82%	84.30%	100.81%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	29.25	27.37	24.76	25.44	25.91	24.53	24.14	3.25%
YoY %	6.87%	10.54%	-2.67%	-1.81%	5.63%	1.62%	-	-
Horiz. %	121.17%	113.38%	102.57%	105.39%	107.33%	101.62%	100.00%	-
EPS	5.41	7.70	4.95	4.99	5.26	6.11	5.75	-1.01%
YoY %	-29.74%	55.56%	-0.80%	-5.13%	-13.91%	6.26%	-	-
Horiz. %	94.09%	133.91%	86.09%	86.78%	91.48%	106.26%	100.00%	-
DPS	4.00	4.00	3.50	3.50	4.50	0.06	8.00	-10.90%
YoY %	0.00%	14.29%	0.00%	-22.22%	7,400.00%	-99.25%	-	-
Horiz. %	50.00%	50.00%	43.75%	43.75%	56.25%	0.75%	100.00%	-
NAPS	1.29	1.35	1.17	1.11	1.01	0.98	0.93	5.60%
YoY %	-4.44%	15.38%	5.41%	9.90%	3.06%	5.38%	-	-
Horiz. %	138.71%	145.16%	125.81%	119.35%	108.60%	105.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 138,917
RPS	4.22	3.95	3.57	3.67	3.74	3.54	3.48	3.26%
YoY %	6.84%	10.64%	-2.72%	-1.87%	5.65%	1.72%	-	-
Horiz. %	121.26%	113.51%	102.59%	105.46%	107.47%	101.72%	100.00%	-
EPS	0.78	1.11	0.71	0.72	0.76	0.88	0.83	-1.02%
YoY %	-29.73%	56.34%	-1.39%	-5.26%	-13.64%	6.02%	-	-
Horiz. %	93.98%	133.73%	85.54%	86.75%	91.57%	106.02%	100.00%	-
DPS	0.58	0.58	0.50	0.51	0.65	0.01	1.15	-10.77%
YoY %	0.00%	16.00%	-1.96%	-21.54%	6,400.00%	-99.13%	-	-
Horiz. %	50.43%	50.43%	43.48%	44.35%	56.52%	0.87%	100.00%	-
NAPS	0.1862	0.1948	0.1687	0.1603	0.1458	0.1414	0.1342	5.60%
YoY %	-4.41%	15.47%	5.24%	9.95%	3.11%	5.37%	-	-
Horiz. %	138.75%	145.16%	125.71%	119.45%	108.64%	105.37%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.97	2.38	2.23	2.34	2.45	2.13	2.48	-
P/RPS	10.15	8.70	9.00	9.20	9.46	8.68	10.27	-0.19%
YoY %	16.67%	-3.33%	-2.17%	-2.75%	8.99%	-15.48%	-	-
Horiz. %	98.83%	84.71%	87.63%	89.58%	92.11%	84.52%	100.00%	-
P/EPS	54.90	30.91	45.05	46.89	46.58	34.86	43.13	4.10%
YoY %	77.61%	-31.39%	-3.92%	0.67%	33.62%	-19.17%	-	-
Horiz. %	127.29%	71.67%	104.45%	108.72%	108.00%	80.83%	100.00%	-
EY	1.82	3.24	2.22	2.13	2.15	2.87	2.32	-3.96%
YoY %	-43.83%	45.95%	4.23%	-0.93%	-25.09%	23.71%	-	-
Horiz. %	78.45%	139.66%	95.69%	91.81%	92.67%	123.71%	100.00%	-
DY	1.35	1.68	1.57	1.50	1.84	0.03	3.23	-13.52%
YoY %	-19.64%	7.01%	4.67%	-18.48%	6,033.33%	-99.07%	-	-
Horiz. %	41.80%	52.01%	48.61%	46.44%	56.97%	0.93%	100.00%	-
P/NAPS	2.30	1.76	1.91	2.11	2.43	2.17	2.67	-2.45%
YoY %	30.68%	-7.85%	-9.48%	-13.17%	11.98%	-18.73%	-	-
Horiz. %	86.14%	65.92%	71.54%	79.03%	91.01%	81.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	28/08/13	16/08/12	18/08/11	24/08/10	26/08/09	26/08/08	-
Price	3.37	2.44	2.38	2.22	2.45	2.50	2.30	-
P/RPS	11.52	8.92	9.61	8.73	9.46	10.19	9.53	3.20%
YoY %	29.15%	-7.18%	10.08%	-7.72%	-7.16%	6.93%	-	-
Horiz. %	120.88%	93.60%	100.84%	91.61%	99.27%	106.93%	100.00%	-
P/EPS	62.29	31.69	48.08	44.49	46.58	40.92	40.00	7.65%
YoY %	96.56%	-34.09%	8.07%	-4.49%	13.83%	2.30%	-	-
Horiz. %	155.72%	79.22%	120.20%	111.22%	116.45%	102.30%	100.00%	-
EY	1.61	3.16	2.08	2.25	2.15	2.44	2.50	-7.06%
YoY %	-49.05%	51.92%	-7.56%	4.65%	-11.89%	-2.40%	-	-
Horiz. %	64.40%	126.40%	83.20%	90.00%	86.00%	97.60%	100.00%	-
DY	1.19	1.64	1.47	1.58	1.84	0.02	3.48	-16.36%
YoY %	-27.44%	11.56%	-6.96%	-14.13%	9,100.00%	-99.43%	-	-
Horiz. %	34.20%	47.13%	42.24%	45.40%	52.87%	0.57%	100.00%	-
P/NAPS	2.61	1.81	2.03	2.00	2.43	2.55	2.47	0.92%
YoY %	44.20%	-10.84%	1.50%	-17.70%	-4.71%	3.24%	-	-
Horiz. %	105.67%	73.28%	82.19%	80.97%	98.38%	103.24%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

995

HLIND

HONG LEONG INDUSTRIES BHD

954

GENTING

GENTING BHD

321

JCY

JCY INTERNATIONAL BERHAD

314

ARMADA

BUMI ARMADA BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

283

SALCON

SALCON BHD

252

SAPNRG

SAPURA ENERGY BERHAD

216

TSH

TSH RESOURCES BHD

200

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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