[DPHARMA] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -0.64%

YoY- 6.55%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	126,816	123,622	120,724	105,997	100,512	88,330	73,553	9.49%
YoY %	2.58%	2.40%	13.89%	5.46%	13.79%	20.09%	-	-
Horiz. %	172.41%	168.07%	164.13%	144.11%	136.65%	120.09%	100.00%	-
PBT	34,460	35,047	41,837	38,511	37,551	29,362	26,203	4.66%
YoY %	-1.67%	-16.23%	8.64%	2.56%	27.89%	12.06%	-	-
Horiz. %	131.51%	133.75%	159.66%	146.97%	143.31%	112.06%	100.00%	-
Tax	-7,251	-7,476	-9,988	-9,411	-10,239	-6,586	-5,851	3.63%
YoY %	3.01%	25.15%	-6.13%	8.09%	-55.47%	-12.56%	-	-
Horiz. %	123.93%	127.77%	170.71%	160.84%	175.00%	112.56%	100.00%	-
NP	27,209	27,571	31,849	29,100	27,312	22,776	20,352	4.95%
YoY %	-1.31%	-13.43%	9.45%	6.55%	19.92%	11.91%	-	-
Horiz. %	133.69%	135.47%	156.49%	142.98%	134.20%	111.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,209	27,571	31,849	29,100	27,312	22,776	20,352	4.95%
YoY %	-1.31%	-13.43%	9.45%	6.55%	19.92%	11.91%	-	-
Horiz. %	133.69%	135.47%	156.49%	142.98%	134.20%	111.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.04%	21.33%	23.87%	24.44%	27.27%	22.43%	22.33%	-
YoY %	-1.36%	-10.64%	-2.33%	-10.38%	21.58%	0.45%	-	-
Horiz. %	94.22%	95.52%	106.90%	109.45%	122.12%	100.45%	100.00%	-
Total Cost	99,607	96,051	88,875	76,897	73,200	65,554	53,201	11.01%
YoY %	3.70%	8.07%	15.58%	5.05%	11.66%	23.22%	-	-
Horiz. %	187.23%	180.54%	167.06%	144.54%	137.59%	123.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,286	136,061	129,067	145,632	139,334	111,722	94,832	6.74%
YoY %	3.11%	5.42%	-11.37%	4.52%	24.71%	17.81%	-	-
Horiz. %	147.93%	143.48%	136.10%	153.57%	146.93%	117.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	22,910	9,814	58,277	20,106	34,151	7,927	6,602	23.03%
YoY %	133.44%	-83.16%	189.85%	-41.13%	330.82%	20.07%	-	-
Horiz. %	347.02%	148.65%	882.72%	304.54%	517.28%	120.07%	100.00%	-
Div Payout %	84.20%	35.60%	182.98%	69.10%	125.04%	34.81%	32.44%	-
YoY %	136.52%	-80.54%	164.80%	-44.74%	259.21%	7.31%	-	-
Horiz. %	259.56%	109.74%	564.06%	213.01%	385.45%	107.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	140,286	136,061	129,067	145,632	139,334	111,722	94,832	6.74%
YoY %	3.11%	5.42%	-11.37%	4.52%	24.71%	17.81%	-	-
Horiz. %	147.93%	143.48%	136.10%	153.57%	146.93%	117.81%	100.00%	-
NOSH	138,897	138,837	138,782	138,697	139,334	131,438	60,020	15.00%
YoY %	0.04%	0.04%	0.06%	-0.46%	6.01%	118.99%	-	-
Horiz. %	231.42%	231.32%	231.23%	231.08%	232.15%	218.99%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	21.46%	22.30%	26.38%	27.45%	27.17%	25.79%	27.67%	-
YoY %	-3.77%	-15.47%	-3.90%	1.03%	5.35%	-6.79%	-	-
Horiz. %	77.56%	80.59%	95.34%	99.20%	98.19%	93.21%	100.00%	-
ROE	19.40%	20.26%	24.68%	19.98%	19.60%	20.39%	21.46%	-
YoY %	-4.24%	-17.91%	23.52%	1.94%	-3.87%	-4.99%	-	-
Horiz. %	90.40%	94.41%	115.00%	93.10%	91.33%	95.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	91.30	89.04	86.99	76.42	72.14	67.20	122.55	-4.78%
YoY %	2.54%	2.36%	13.83%	5.93%	7.35%	-45.17%	-	-
Horiz. %	74.50%	72.66%	70.98%	62.36%	58.87%	54.83%	100.00%	-
EPS	19.59	19.86	22.95	20.98	19.60	17.33	33.91	-8.73%
YoY %	-1.36%	-13.46%	9.39%	7.04%	13.10%	-48.89%	-	-
Horiz. %	57.77%	58.57%	67.68%	61.87%	57.80%	51.11%	100.00%	-
DPS	16.50	7.06	42.00	14.50	24.51	6.00	11.00	6.98%
YoY %	133.71%	-83.19%	189.66%	-40.84%	308.50%	-45.45%	-	-
Horiz. %	150.00%	64.18%	381.82%	131.82%	222.82%	54.55%	100.00%	-
NAPS	1.01	0.98	0.93	1.05	1.00	0.85	1.58	-7.18%
YoY %	3.06%	5.38%	-11.43%	5.00%	17.65%	-46.20%	-	-
Horiz. %	63.92%	62.03%	58.86%	66.46%	63.29%	53.80%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 138,697
RPS	13.18	12.85	12.55	11.02	10.45	9.18	7.65	9.48%
YoY %	2.57%	2.39%	13.88%	5.45%	13.83%	20.00%	-	-
Horiz. %	172.29%	167.97%	164.05%	144.05%	136.60%	120.00%	100.00%	-
EPS	2.83	2.87	3.31	3.03	2.84	2.37	2.12	4.92%
YoY %	-1.39%	-13.29%	9.24%	6.69%	19.83%	11.79%	-	-
Horiz. %	133.49%	135.38%	156.13%	142.92%	133.96%	111.79%	100.00%	-
DPS	2.38	1.02	6.06	2.09	3.55	0.82	0.69	22.90%
YoY %	133.33%	-83.17%	189.95%	-41.13%	332.93%	18.84%	-	-
Horiz. %	344.93%	147.83%	878.26%	302.90%	514.49%	118.84%	100.00%	-
NAPS	0.1458	0.1414	0.1342	0.1514	0.1448	0.1161	0.0986	6.73%
YoY %	3.11%	5.37%	-11.36%	4.56%	24.72%	17.75%	-	-
Horiz. %	147.87%	143.41%	136.11%	153.55%	146.86%	117.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.45	2.13	2.48	2.64	2.69	2.54	2.32	-
P/RPS	2.68	2.39	2.85	3.45	3.73	3.78	1.89	5.99%
YoY %	12.13%	-16.14%	-17.39%	-7.51%	-1.32%	100.00%	-	-
Horiz. %	141.80%	126.46%	150.79%	182.54%	197.35%	200.00%	100.00%	-
P/EPS	12.51	10.73	10.81	12.58	13.72	14.66	6.84	10.58%
YoY %	16.59%	-0.74%	-14.07%	-8.31%	-6.41%	114.33%	-	-
Horiz. %	182.89%	156.87%	158.04%	183.92%	200.58%	214.33%	100.00%	-
EY	8.00	9.32	9.25	7.95	7.29	6.82	14.62	-9.55%
YoY %	-14.16%	0.76%	16.35%	9.05%	6.89%	-53.35%	-	-
Horiz. %	54.72%	63.75%	63.27%	54.38%	49.86%	46.65%	100.00%	-
DY	6.73	3.31	16.94	5.49	9.11	2.36	4.74	6.01%
YoY %	103.32%	-80.46%	208.56%	-39.74%	286.02%	-50.21%	-	-
Horiz. %	141.98%	69.83%	357.38%	115.82%	192.19%	49.79%	100.00%	-
P/NAPS	2.43	2.17	2.67	2.51	2.69	2.99	1.47	8.73%
YoY %	11.98%	-18.73%	6.37%	-6.69%	-10.03%	103.40%	-	-
Horiz. %	165.31%	147.62%	181.63%	170.75%	182.99%	203.40%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	26/08/09	26/08/08	23/08/07	23/08/06	29/08/05	30/08/04	-
Price	2.45	2.50	2.30	2.70	2.77	2.74	2.14	-
P/RPS	2.68	2.81	2.64	3.53	3.84	4.08	1.75	7.35%
YoY %	-4.63%	6.44%	-25.21%	-8.07%	-5.88%	133.14%	-	-
Horiz. %	153.14%	160.57%	150.86%	201.71%	219.43%	233.14%	100.00%	-
P/EPS	12.51	12.59	10.02	12.87	14.13	15.81	6.31	12.07%
YoY %	-0.64%	25.65%	-22.14%	-8.92%	-10.63%	150.55%	-	-
Horiz. %	198.26%	199.52%	158.80%	203.96%	223.93%	250.55%	100.00%	-
EY	8.00	7.94	9.98	7.77	7.08	6.32	15.85	-10.76%
YoY %	0.76%	-20.44%	28.44%	9.75%	12.03%	-60.13%	-	-
Horiz. %	50.47%	50.09%	62.97%	49.02%	44.67%	39.87%	100.00%	-
DY	6.73	2.82	18.26	5.37	8.85	2.19	5.14	4.59%
YoY %	138.65%	-84.56%	240.04%	-39.32%	304.11%	-57.39%	-	-
Horiz. %	130.93%	54.86%	355.25%	104.47%	172.18%	42.61%	100.00%	-
P/NAPS	2.43	2.55	2.47	2.57	2.77	3.22	1.35	10.28%
YoY %	-4.71%	3.24%	-3.89%	-7.22%	-13.98%	138.52%	-	-
Horiz. %	180.00%	188.89%	182.96%	190.37%	205.19%	238.52%	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