[DPHARMA] YoY TTM Result on 31-Mar-2009 [#1]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -1.22%

YoY- -13.87%

Quarter Report

CCMDBIO-Q1 2009. Finale Chek.xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	141,205	135,625	124,896	123,065	114,918	105,791	99,506	6.00%
YoY %	4.11%	8.59%	1.49%	7.09%	8.63%	6.32%	-	-
Horiz. %	141.91%	136.30%	125.52%	123.68%	115.49%	106.32%	100.00%	-
PBT	35,723	36,493	35,638	34,863	41,521	38,499	36,450	-0.33%
YoY %	-2.11%	2.40%	2.22%	-16.04%	7.85%	5.62%	-	-
Horiz. %	98.01%	100.12%	97.77%	95.65%	113.91%	105.62%	100.00%	-
Tax	-8,233	-7,030	-7,252	-7,795	-10,093	-9,211	-11,220	-5.02%
YoY %	-17.11%	3.06%	6.97%	22.77%	-9.58%	17.91%	-	-
Horiz. %	73.38%	62.66%	64.63%	69.47%	89.96%	82.09%	100.00%	-
NP	27,490	29,463	28,386	27,068	31,428	29,288	25,230	1.43%
YoY %	-6.70%	3.79%	4.87%	-13.87%	7.31%	16.08%	-	-
Horiz. %	108.96%	116.78%	112.51%	107.28%	124.57%	116.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,490	29,463	28,386	27,068	31,428	29,288	25,230	1.43%
YoY %	-6.70%	3.79%	4.87%	-13.87%	7.31%	16.08%	-	-
Horiz. %	108.96%	116.78%	112.51%	107.28%	124.57%	116.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.05%	19.26%	20.35%	22.36%	24.31%	23.93%	30.78%	-
YoY %	19.68%	-5.36%	-8.99%	-8.02%	1.59%	-22.25%	-	-
Horiz. %	74.89%	62.57%	66.11%	72.64%	78.98%	77.75%	100.00%	-
Total Cost	113,715	106,162	96,510	95,997	83,490	76,503	74,276	7.34%
YoY %	7.11%	10.00%	0.53%	14.98%	9.13%	3.00%	-	-
Horiz. %	153.10%	142.93%	129.93%	129.24%	112.41%	103.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,824	162,320	146,967	137,340	120,710	152,576	147,741	2.44%
YoY %	5.24%	10.45%	7.01%	13.78%	-20.89%	3.27%	-	-
Horiz. %	115.62%	109.87%	99.48%	92.96%	81.70%	103.27%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	24,987	6,402	16,743	20,833	47,174	29,860	24,398	0.39%
YoY %	290.30%	-61.76%	-19.63%	-55.84%	57.98%	22.39%	-	-
Horiz. %	102.41%	26.24%	68.62%	85.39%	193.35%	122.39%	100.00%	-
Div Payout %	90.90%	21.73%	58.98%	76.97%	150.11%	101.95%	96.70%	-
YoY %	318.32%	-63.16%	-23.37%	-48.72%	47.24%	5.43%	-	-
Horiz. %	94.00%	22.47%	60.99%	79.60%	155.23%	105.43%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	170,824	162,320	146,967	137,340	120,710	152,576	147,741	2.44%
YoY %	5.24%	10.45%	7.01%	13.78%	-20.89%	3.27%	-	-
Horiz. %	115.62%	109.87%	99.48%	92.96%	81.70%	103.27%	100.00%	-
NOSH	138,881	138,735	138,648	138,727	138,747	138,706	139,378	-0.05%
YoY %	0.11%	0.06%	-0.06%	-0.01%	0.03%	-0.48%	-	-
Horiz. %	99.64%	99.54%	99.48%	99.53%	99.55%	99.52%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	19.47%	21.72%	22.73%	21.99%	27.35%	27.68%	25.36%	-
YoY %	-10.36%	-4.44%	3.37%	-19.60%	-1.19%	9.15%	-	-
Horiz. %	76.77%	85.65%	89.63%	86.71%	107.85%	109.15%	100.00%	-
ROE	16.09%	18.15%	19.31%	19.71%	26.04%	19.20%	17.08%	-
YoY %	-11.35%	-6.01%	-2.03%	-24.31%	35.62%	12.41%	-	-
Horiz. %	94.20%	106.26%	113.06%	115.40%	152.46%	112.41%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	101.67	97.76	90.08	88.71	82.83	76.27	71.39	6.06%
YoY %	4.00%	8.53%	1.54%	7.10%	8.60%	6.84%	-	-
Horiz. %	142.41%	136.94%	126.18%	124.26%	116.02%	106.84%	100.00%	-
EPS	19.79	21.24	20.47	19.51	22.65	21.12	18.10	1.49%
YoY %	-6.83%	3.76%	4.92%	-13.86%	7.24%	16.69%	-	-
Horiz. %	109.34%	117.35%	113.09%	107.79%	125.14%	116.69%	100.00%	-
DPS	18.00	4.61	12.06	15.00	34.00	21.50	17.50	0.47%
YoY %	290.46%	-61.77%	-19.60%	-55.88%	58.14%	22.86%	-	-
Horiz. %	102.86%	26.34%	68.91%	85.71%	194.29%	122.86%	100.00%	-
NAPS	1.23	1.17	1.06	0.99	0.87	1.10	1.06	2.50%
YoY %	5.13%	10.38%	7.07%	13.79%	-20.91%	3.77%	-	-
Horiz. %	116.04%	110.38%	100.00%	93.40%	82.08%	103.77%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 138,727
RPS	14.68	14.10	12.98	12.79	11.95	11.00	10.34	6.00%
YoY %	4.11%	8.63%	1.49%	7.03%	8.64%	6.38%	-	-
Horiz. %	141.97%	136.36%	125.53%	123.69%	115.57%	106.38%	100.00%	-
EPS	2.86	3.06	2.95	2.81	3.27	3.04	2.62	1.47%
YoY %	-6.54%	3.73%	4.98%	-14.07%	7.57%	16.03%	-	-
Horiz. %	109.16%	116.79%	112.60%	107.25%	124.81%	116.03%	100.00%	-
DPS	2.60	0.67	1.74	2.17	4.90	3.10	2.54	0.38%
YoY %	288.06%	-61.49%	-19.82%	-55.71%	58.06%	22.05%	-	-
Horiz. %	102.36%	26.38%	68.50%	85.43%	192.91%	122.05%	100.00%	-
NAPS	0.1776	0.1687	0.1528	0.1428	0.1255	0.1586	0.1536	2.44%
YoY %	5.28%	10.41%	7.00%	13.78%	-20.87%	3.26%	-	-
Horiz. %	115.63%	109.83%	99.48%	92.97%	81.71%	103.26%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	2.40	2.35	2.40	2.10	2.60	2.60	2.65	-
P/RPS	2.36	2.40	2.66	2.37	3.14	3.41	3.71	-7.25%
YoY %	-1.67%	-9.77%	12.24%	-24.52%	-7.92%	-8.09%	-	-
Horiz. %	63.61%	64.69%	71.70%	63.88%	84.64%	91.91%	100.00%	-
P/EPS	12.13	11.07	11.72	10.76	11.48	12.31	14.64	-3.08%
YoY %	9.58%	-5.55%	8.92%	-6.27%	-6.74%	-15.92%	-	-
Horiz. %	82.86%	75.61%	80.05%	73.50%	78.42%	84.08%	100.00%	-
EY	8.25	9.04	8.53	9.29	8.71	8.12	6.83	3.19%
YoY %	-8.74%	5.98%	-8.18%	6.66%	7.27%	18.89%	-	-
Horiz. %	120.79%	132.36%	124.89%	136.02%	127.53%	118.89%	100.00%	-
DY	7.50	1.96	5.03	7.14	13.08	8.27	6.61	2.12%
YoY %	282.65%	-61.03%	-29.55%	-45.41%	58.16%	25.11%	-	-
Horiz. %	113.46%	29.65%	76.10%	108.02%	197.88%	125.11%	100.00%	-
P/NAPS	1.95	2.01	2.26	2.12	2.99	2.36	2.50	-4.05%
YoY %	-2.99%	-11.06%	6.60%	-29.10%	26.69%	-5.60%	-	-
Horiz. %	78.00%	80.40%	90.40%	84.80%	119.60%	94.40%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	17/05/12	25/05/11	25/05/10	26/05/09	21/05/08	21/05/07	18/05/06	-
Price	2.38	2.57	2.38	2.34	2.55	2.78	2.67	-
P/RPS	2.34	2.63	2.64	2.64	3.08	3.64	3.74	-7.51%
YoY %	-11.03%	-0.38%	0.00%	-14.29%	-15.38%	-2.67%	-	-
Horiz. %	62.57%	70.32%	70.59%	70.59%	82.35%	97.33%	100.00%	-
P/EPS	12.02	12.10	11.62	11.99	11.26	13.17	14.75	-3.35%
YoY %	-0.66%	4.13%	-3.09%	6.48%	-14.50%	-10.71%	-	-
Horiz. %	81.49%	82.03%	78.78%	81.29%	76.34%	89.29%	100.00%	-
EY	8.32	8.26	8.60	8.34	8.88	7.60	6.78	3.46%
YoY %	0.73%	-3.95%	3.12%	-6.08%	16.84%	12.09%	-	-
Horiz. %	122.71%	121.83%	126.84%	123.01%	130.97%	112.09%	100.00%	-
DY	7.56	1.79	5.07	6.41	13.33	7.73	6.56	2.39%
YoY %	322.35%	-64.69%	-20.90%	-51.91%	72.45%	17.84%	-	-
Horiz. %	115.24%	27.29%	77.29%	97.71%	203.20%	117.84%	100.00%	-
P/NAPS	1.93	2.20	2.25	2.36	2.93	2.53	2.52	-4.34%
YoY %	-12.27%	-2.22%	-4.66%	-19.45%	15.81%	0.40%	-	-
Horiz. %	76.59%	87.30%	89.29%	93.65%	116.27%	100.40%	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