[DPHARMA] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

26-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 2.54%

YoY- 7.69%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	152,048	132,969	137,291	129,092	123,399	125,457	107,457	5.95%
YoY %	14.35%	-3.15%	6.35%	4.61%	-1.64%	16.75%	-	-
Horiz. %	141.50%	123.74%	127.76%	120.13%	114.84%	116.75%	100.00%	-
PBT	40,017	34,133	35,500	35,413	33,217	43,112	38,649	0.58%
YoY %	17.24%	-3.85%	0.25%	6.61%	-22.95%	11.55%	-	-
Horiz. %	103.54%	88.32%	91.85%	91.63%	85.95%	111.55%	100.00%	-
Tax	-9,845	-7,787	-6,509	-7,514	-7,310	-10,218	-9,368	0.83%
YoY %	-26.43%	-19.63%	13.38%	-2.79%	28.46%	-9.07%	-	-
Horiz. %	105.09%	83.12%	69.48%	80.21%	78.03%	109.07%	100.00%	-
NP	30,172	26,346	28,991	27,899	25,907	32,894	29,281	0.50%
YoY %	14.52%	-9.12%	3.91%	7.69%	-21.24%	12.34%	-	-
Horiz. %	103.04%	89.98%	99.01%	95.28%	88.48%	112.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,172	26,346	28,991	27,899	25,907	32,894	29,281	0.50%
YoY %	14.52%	-9.12%	3.91%	7.69%	-21.24%	12.34%	-	-
Horiz. %	103.04%	89.98%	99.01%	95.28%	88.48%	112.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.60%	22.81%	18.34%	21.22%	22.01%	23.70%	24.24%	-
YoY %	7.85%	24.37%	-13.57%	-3.59%	-7.13%	-2.23%	-	-
Horiz. %	101.49%	94.10%	75.66%	87.54%	90.80%	97.77%	100.00%	-
Total Cost	121,876	106,623	108,300	101,193	97,492	92,563	78,176	7.67%
YoY %	14.31%	-1.55%	7.02%	3.80%	5.33%	18.40%	-	-
Horiz. %	155.90%	136.39%	138.53%	129.44%	124.71%	118.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	179,017	167,991	162,353	148,494	143,023	137,432	152,625	2.69%
YoY %	6.56%	3.47%	9.33%	3.83%	4.07%	-9.95%	-	-
Horiz. %	117.29%	110.07%	106.37%	97.29%	93.71%	90.05%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	20,128	18,318	5,014	22,910	9,814	11,102	67,281	-18.20%
YoY %	9.88%	265.34%	-78.11%	133.44%	-11.60%	-83.50%	-	-
Horiz. %	29.92%	27.23%	7.45%	34.05%	14.59%	16.50%	100.00%	-
Div Payout %	66.71%	69.53%	17.30%	82.12%	37.88%	33.75%	229.78%	-
YoY %	-4.06%	301.91%	-78.93%	116.79%	12.24%	-85.31%	-	-
Horiz. %	29.03%	30.26%	7.53%	35.74%	16.49%	14.69%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	179,017	167,991	162,353	148,494	143,023	137,432	152,625	2.69%
YoY %	6.56%	3.47%	9.33%	3.83%	4.07%	-9.95%	-	-
Horiz. %	117.29%	110.07%	106.37%	97.29%	93.71%	90.05%	100.00%	-
NOSH	138,773	138,836	138,763	138,779	138,857	138,820	138,749	0.00%
YoY %	-0.05%	0.05%	-0.01%	-0.06%	0.03%	0.05%	-	-
Horiz. %	100.02%	100.06%	100.01%	100.02%	100.08%	100.05%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	19.84%	19.81%	21.12%	21.61%	20.99%	26.22%	27.25%	-
YoY %	0.15%	-6.20%	-2.27%	2.95%	-19.95%	-3.78%	-	-
Horiz. %	72.81%	72.70%	77.50%	79.30%	77.03%	96.22%	100.00%	-
ROE	16.85%	15.68%	17.86%	18.79%	18.11%	23.93%	19.18%	-
YoY %	7.46%	-12.21%	-4.95%	3.75%	-24.32%	24.77%	-	-
Horiz. %	87.85%	81.75%	93.12%	97.97%	94.42%	124.77%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	109.57	95.77	98.94	93.02	88.87	90.37	77.45	5.94%
YoY %	14.41%	-3.20%	6.36%	4.67%	-1.66%	16.68%	-	-
Horiz. %	141.47%	123.65%	127.75%	120.10%	114.74%	116.68%	100.00%	-
EPS	21.74	18.98	20.89	20.10	18.66	23.70	21.10	0.49%
YoY %	14.54%	-9.14%	3.93%	7.72%	-21.27%	12.32%	-	-
Horiz. %	103.03%	89.95%	99.00%	95.26%	88.44%	112.32%	100.00%	-
DPS	14.50	13.20	3.61	16.50	7.06	8.00	48.50	-18.21%
YoY %	9.85%	265.65%	-78.12%	133.71%	-11.75%	-83.51%	-	-
Horiz. %	29.90%	27.22%	7.44%	34.02%	14.56%	16.49%	100.00%	-
NAPS	1.29	1.21	1.17	1.07	1.03	0.99	1.10	2.68%
YoY %	6.61%	3.42%	9.35%	3.88%	4.04%	-10.00%	-	-
Horiz. %	117.27%	110.00%	106.36%	97.27%	93.64%	90.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 138,779
RPS	15.81	13.82	14.27	13.42	12.83	13.04	11.17	5.95%
YoY %	14.40%	-3.15%	6.33%	4.60%	-1.61%	16.74%	-	-
Horiz. %	141.54%	123.72%	127.75%	120.14%	114.86%	116.74%	100.00%	-
EPS	3.14	2.74	3.01	2.90	2.69	3.42	3.04	0.54%
YoY %	14.60%	-8.97%	3.79%	7.81%	-21.35%	12.50%	-	-
Horiz. %	103.29%	90.13%	99.01%	95.39%	88.49%	112.50%	100.00%	-
DPS	2.09	1.90	0.52	2.38	1.02	1.15	6.99	-18.21%
YoY %	10.00%	265.38%	-78.15%	133.33%	-11.30%	-83.55%	-	-
Horiz. %	29.90%	27.18%	7.44%	34.05%	14.59%	16.45%	100.00%	-
NAPS	0.1861	0.1746	0.1688	0.1544	0.1487	0.1429	0.1587	2.68%
YoY %	6.59%	3.44%	9.33%	3.83%	4.06%	-9.96%	-	-
Horiz. %	117.27%	110.02%	106.36%	97.29%	93.70%	90.04%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.55	2.36	2.10	2.44	2.58	2.22	2.80	-
P/RPS	2.33	2.46	2.12	2.62	2.90	2.46	3.62	-7.07%
YoY %	-5.28%	16.04%	-19.08%	-9.66%	17.89%	-32.04%	-	-
Horiz. %	64.36%	67.96%	58.56%	72.38%	80.11%	67.96%	100.00%	-
P/EPS	11.73	12.44	10.05	12.14	13.83	9.37	13.27	-2.03%
YoY %	-5.71%	23.78%	-17.22%	-12.22%	47.60%	-29.39%	-	-
Horiz. %	88.39%	93.75%	75.73%	91.48%	104.22%	70.61%	100.00%	-
EY	8.53	8.04	9.95	8.24	7.23	10.67	7.54	2.07%
YoY %	6.09%	-19.20%	20.75%	13.97%	-32.24%	41.51%	-	-
Horiz. %	113.13%	106.63%	131.96%	109.28%	95.89%	141.51%	100.00%	-
DY	5.69	5.59	1.72	6.76	2.74	3.60	17.32	-16.91%
YoY %	1.79%	225.00%	-74.56%	146.72%	-23.89%	-79.21%	-	-
Horiz. %	32.85%	32.27%	9.93%	39.03%	15.82%	20.79%	100.00%	-
P/NAPS	1.98	1.95	1.79	2.28	2.50	2.24	2.55	-4.12%
YoY %	1.54%	8.94%	-21.49%	-8.80%	11.61%	-12.16%	-	-
Horiz. %	77.65%	76.47%	70.20%	89.41%	98.04%	87.84%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/13	23/11/12	21/11/11	26/11/10	20/11/09	19/11/08	28/11/07	-
Price	2.56	2.28	2.10	2.38	2.49	2.20	2.73	-
P/RPS	2.34	2.38	2.12	2.56	2.80	2.43	3.53	-6.61%
YoY %	-1.68%	12.26%	-17.19%	-8.57%	15.23%	-31.16%	-	-
Horiz. %	66.29%	67.42%	60.06%	72.52%	79.32%	68.84%	100.00%	-
P/EPS	11.77	12.01	10.05	11.84	13.35	9.28	12.94	-1.56%
YoY %	-2.00%	19.50%	-15.12%	-11.31%	43.86%	-28.28%	-	-
Horiz. %	90.96%	92.81%	77.67%	91.50%	103.17%	71.72%	100.00%	-
EY	8.49	8.32	9.95	8.45	7.49	10.77	7.73	1.57%
YoY %	2.04%	-16.38%	17.75%	12.82%	-30.45%	39.33%	-	-
Horiz. %	109.83%	107.63%	128.72%	109.31%	96.90%	139.33%	100.00%	-
DY	5.66	5.79	1.72	6.93	2.84	3.64	17.77	-17.34%
YoY %	-2.25%	236.63%	-75.18%	144.01%	-21.98%	-79.52%	-	-
Horiz. %	31.85%	32.58%	9.68%	39.00%	15.98%	20.48%	100.00%	-
P/NAPS	1.98	1.88	1.79	2.22	2.42	2.22	2.48	-3.67%
YoY %	5.32%	5.03%	-19.37%	-8.26%	9.01%	-10.48%	-	-
Horiz. %	79.84%	75.81%	72.18%	89.52%	97.58%	89.52%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

948

PTRANS

PERAK TRANSIT BERHAD

940

GENTING

GENTING BHD

849

JCY

JCY INTERNATIONAL BERHAD

580

DNEX

DAGANG NEXCHANGE BERHAD

335

TSH

TSH RESOURCES BHD

251

NOTION

NOTION VTEC BHD

249

GENM

GENTING MALAYSIA BERHAD

241

HEXCAP

HEXTAR CAPITAL BERHAD

228

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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