[DPHARMA] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -6.11%

YoY- 4.87%

Quarter Report

CCMDBIO-Q1 2010- FRS 139- 25052010.xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	137,091	141,205	135,625	124,896	123,065	114,918	105,791	4.41%
YoY %	-2.91%	4.11%	8.59%	1.49%	7.09%	8.63%	-	-
Horiz. %	129.59%	133.48%	128.20%	118.06%	116.33%	108.63%	100.00%	-
PBT	35,384	35,723	36,493	35,638	34,863	41,521	38,499	-1.39%
YoY %	-0.95%	-2.11%	2.40%	2.22%	-16.04%	7.85%	-	-
Horiz. %	91.91%	92.79%	94.79%	92.57%	90.56%	107.85%	100.00%	-
Tax	-9,378	-8,233	-7,030	-7,252	-7,795	-10,093	-9,211	0.29%
YoY %	-13.91%	-17.11%	3.06%	6.97%	22.77%	-9.58%	-	-
Horiz. %	101.81%	89.38%	76.32%	78.73%	84.63%	109.58%	100.00%	-
NP	26,006	27,490	29,463	28,386	27,068	31,428	29,288	-1.95%
YoY %	-5.40%	-6.70%	3.79%	4.87%	-13.87%	7.31%	-	-
Horiz. %	88.79%	93.86%	100.60%	96.92%	92.42%	107.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,006	27,490	29,463	28,386	27,068	31,428	29,288	-1.95%
YoY %	-5.40%	-6.70%	3.79%	4.87%	-13.87%	7.31%	-	-
Horiz. %	88.79%	93.86%	100.60%	96.92%	92.42%	107.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.50%	23.05%	19.26%	20.35%	22.36%	24.31%	23.93%	-
YoY %	14.97%	19.68%	-5.36%	-8.99%	-8.02%	1.59%	-	-
Horiz. %	110.74%	96.32%	80.48%	85.04%	93.44%	101.59%	100.00%	-
Total Cost	111,085	113,715	106,162	96,510	95,997	83,490	76,503	6.40%
YoY %	-2.31%	7.11%	10.00%	0.53%	14.98%	9.13%	-	-
Horiz. %	145.20%	148.64%	138.77%	126.15%	125.48%	109.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,143	170,824	162,320	146,967	137,340	120,710	152,576	2.42%
YoY %	3.11%	5.24%	10.45%	7.01%	13.78%	-20.89%	-	-
Horiz. %	115.45%	111.96%	106.39%	96.32%	90.01%	79.11%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	19,431	24,987	6,402	16,743	20,833	47,174	29,860	-6.90%
YoY %	-22.24%	290.30%	-61.76%	-19.63%	-55.84%	57.98%	-	-
Horiz. %	65.07%	83.68%	21.44%	56.07%	69.77%	157.98%	100.00%	-
Div Payout %	74.72%	90.90%	21.73%	58.98%	76.97%	150.11%	101.95%	-
YoY %	-17.80%	318.32%	-63.16%	-23.37%	-48.72%	47.24%	-	-
Horiz. %	73.29%	89.16%	21.31%	57.85%	75.50%	147.24%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	176,143	170,824	162,320	146,967	137,340	120,710	152,576	2.42%
YoY %	3.11%	5.24%	10.45%	7.01%	13.78%	-20.89%	-	-
Horiz. %	115.45%	111.96%	106.39%	96.32%	90.01%	79.11%	100.00%	-
NOSH	138,695	138,881	138,735	138,648	138,727	138,747	138,706	-0.00%
YoY %	-0.13%	0.11%	0.06%	-0.06%	-0.01%	0.03%	-	-
Horiz. %	99.99%	100.13%	100.02%	99.96%	100.02%	100.03%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	18.97%	19.47%	21.72%	22.73%	21.99%	27.35%	27.68%	-
YoY %	-2.57%	-10.36%	-4.44%	3.37%	-19.60%	-1.19%	-	-
Horiz. %	68.53%	70.34%	78.47%	82.12%	79.44%	98.81%	100.00%	-
ROE	14.76%	16.09%	18.15%	19.31%	19.71%	26.04%	19.20%	-
YoY %	-8.27%	-11.35%	-6.01%	-2.03%	-24.31%	35.62%	-	-
Horiz. %	76.88%	83.80%	94.53%	100.57%	102.66%	135.62%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	98.84	101.67	97.76	90.08	88.71	82.83	76.27	4.41%
YoY %	-2.78%	4.00%	8.53%	1.54%	7.10%	8.60%	-	-
Horiz. %	129.59%	133.30%	128.18%	118.11%	116.31%	108.60%	100.00%	-
EPS	18.75	19.79	21.24	20.47	19.51	22.65	21.12	-1.96%
YoY %	-5.26%	-6.83%	3.76%	4.92%	-13.86%	7.24%	-	-
Horiz. %	88.78%	93.70%	100.57%	96.92%	92.38%	107.24%	100.00%	-
DPS	14.00	18.00	4.61	12.06	15.00	34.00	21.50	-6.89%
YoY %	-22.22%	290.46%	-61.77%	-19.60%	-55.88%	58.14%	-	-
Horiz. %	65.12%	83.72%	21.44%	56.09%	69.77%	158.14%	100.00%	-
NAPS	1.27	1.23	1.17	1.06	0.99	0.87	1.10	2.42%
YoY %	3.25%	5.13%	10.38%	7.07%	13.79%	-20.91%	-	-
Horiz. %	115.45%	111.82%	106.36%	96.36%	90.00%	79.09%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 138,648
RPS	14.25	14.68	14.10	12.98	12.79	11.95	11.00	4.40%
YoY %	-2.93%	4.11%	8.63%	1.49%	7.03%	8.64%	-	-
Horiz. %	129.55%	133.45%	128.18%	118.00%	116.27%	108.64%	100.00%	-
EPS	2.70	2.86	3.06	2.95	2.81	3.27	3.04	-1.95%
YoY %	-5.59%	-6.54%	3.73%	4.98%	-14.07%	7.57%	-	-
Horiz. %	88.82%	94.08%	100.66%	97.04%	92.43%	107.57%	100.00%	-
DPS	2.02	2.60	0.67	1.74	2.17	4.90	3.10	-6.88%
YoY %	-22.31%	288.06%	-61.49%	-19.82%	-55.71%	58.06%	-	-
Horiz. %	65.16%	83.87%	21.61%	56.13%	70.00%	158.06%	100.00%	-
NAPS	0.1831	0.1776	0.1687	0.1528	0.1428	0.1255	0.1586	2.42%
YoY %	3.10%	5.28%	10.41%	7.00%	13.78%	-20.87%	-	-
Horiz. %	115.45%	111.98%	106.37%	96.34%	90.04%	79.13%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	2.23	2.40	2.35	2.40	2.10	2.60	2.60	-
P/RPS	2.26	2.36	2.40	2.66	2.37	3.14	3.41	-6.62%
YoY %	-4.24%	-1.67%	-9.77%	12.24%	-24.52%	-7.92%	-	-
Horiz. %	66.28%	69.21%	70.38%	78.01%	69.50%	92.08%	100.00%	-
P/EPS	11.89	12.13	11.07	11.72	10.76	11.48	12.31	-0.57%
YoY %	-1.98%	9.58%	-5.55%	8.92%	-6.27%	-6.74%	-	-
Horiz. %	96.59%	98.54%	89.93%	95.21%	87.41%	93.26%	100.00%	-
EY	8.41	8.25	9.04	8.53	9.29	8.71	8.12	0.58%
YoY %	1.94%	-8.74%	5.98%	-8.18%	6.66%	7.27%	-	-
Horiz. %	103.57%	101.60%	111.33%	105.05%	114.41%	107.27%	100.00%	-
DY	6.28	7.50	1.96	5.03	7.14	13.08	8.27	-4.48%
YoY %	-16.27%	282.65%	-61.03%	-29.55%	-45.41%	58.16%	-	-
Horiz. %	75.94%	90.69%	23.70%	60.82%	86.34%	158.16%	100.00%	-
P/NAPS	1.76	1.95	2.01	2.26	2.12	2.99	2.36	-4.76%
YoY %	-9.74%	-2.99%	-11.06%	6.60%	-29.10%	26.69%	-	-
Horiz. %	74.58%	82.63%	85.17%	95.76%	89.83%	126.69%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/13	17/05/12	25/05/11	25/05/10	26/05/09	21/05/08	21/05/07	-
Price	2.51	2.38	2.57	2.38	2.34	2.55	2.78	-
P/RPS	2.54	2.34	2.63	2.64	2.64	3.08	3.64	-5.81%
YoY %	8.55%	-11.03%	-0.38%	0.00%	-14.29%	-15.38%	-	-
Horiz. %	69.78%	64.29%	72.25%	72.53%	72.53%	84.62%	100.00%	-
P/EPS	13.39	12.02	12.10	11.62	11.99	11.26	13.17	0.27%
YoY %	11.40%	-0.66%	4.13%	-3.09%	6.48%	-14.50%	-	-
Horiz. %	101.67%	91.27%	91.88%	88.23%	91.04%	85.50%	100.00%	-
EY	7.47	8.32	8.26	8.60	8.34	8.88	7.60	-0.28%
YoY %	-10.22%	0.73%	-3.95%	3.12%	-6.08%	16.84%	-	-
Horiz. %	98.29%	109.47%	108.68%	113.16%	109.74%	116.84%	100.00%	-
DY	5.58	7.56	1.79	5.07	6.41	13.33	7.73	-5.28%
YoY %	-26.19%	322.35%	-64.69%	-20.90%	-51.91%	72.45%	-	-
Horiz. %	72.19%	97.80%	23.16%	65.59%	82.92%	172.45%	100.00%	-
P/NAPS	1.98	1.93	2.20	2.25	2.36	2.93	2.53	-3.99%
YoY %	2.59%	-12.27%	-2.22%	-4.66%	-19.45%	15.81%	-	-
Horiz. %	78.26%	76.28%	86.96%	88.93%	93.28%	115.81%	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 14:55:00

EMA 5

5 Mins

SELL

2024-06-25 14:40:00

EMA 5

5 Mins

BUY

2024-06-25 14:30:00

EMA 5

10 Mins

SELL

2024-06-25 11:35:00

EMA 5

5 Mins

SELL

2024-06-25 11:05:00

EMA 5

5 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

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.115

-0.01

373,397,100

HSI-HUZ

0.205

0.00

293,320,100

HSI-HU8

0.08

0.00

183,904,500

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,271,100

HSI-CXV

0.14

-0.005

85,455,000

AHB-WC

0.065

0.00

76,700,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,224,900

More active Stocks

DLADY

36.50

+0.68

7,500

KLK

20.84

+0.40

896,700

TENAGA

14.00

+0.28

5,665,100

HLFG

17.20

+0.14

116,000

HEIM

23.20

+0.14

56,900

F&N

31.80

+0.14

30,300

HARTA

3.27

+0.10

1,900,200

ALLIANZ

22.12

+0.10

6,600

MAHSING

1.76

+0.09

21,093,300

KIMLUN

1.37

+0.09

475,700

More gainer Stocks

NESTLE

122.20

-0.80

6,800

PETGAS

18.00

-0.34

316,600

AJI

15.10

-0.24

101,200

MPI

38.58

-0.24

83,900

AXIATA-C1B

0.035

-0.225

1,380,000

KESM

7.20

-0.21

29,100

ECOWLD-C26

0.01

-0.20

100

KGB

3.33

-0.17

2,344,700

UNISEM

4.03

-0.17

664,300

YTLPOWR-C36

0.92

-0.17

22,500

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