Highlights

[DPHARMA] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -2.53%    YoY -     -2.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 155,561 151,652 151,348 135,310 133,242 140,824 144,228 5.17%
  QoQ % 2.58% 0.20% 11.85% 1.55% -5.38% -2.36% -
  Horiz. % 107.86% 105.15% 104.94% 93.82% 92.38% 97.64% 100.00%
PBT 41,356 43,926 35,824 35,298 35,064 35,812 35,476 10.75%
  QoQ % -5.85% 22.62% 1.49% 0.67% -2.09% 0.95% -
  Horiz. % 116.57% 123.82% 100.98% 99.50% 98.84% 100.95% 100.00%
Tax -9,122 -9,150 -9,028 -9,284 -8,374 -8,662 -8,644 3.66%
  QoQ % 0.30% -1.35% 2.76% -10.86% 3.32% -0.21% -
  Horiz. % 105.54% 105.85% 104.44% 107.40% 96.88% 100.21% 100.00%
NP 32,233 34,776 26,796 26,014 26,689 27,150 26,832 12.99%
  QoQ % -7.31% 29.78% 3.01% -2.53% -1.70% 1.19% -
  Horiz. % 120.13% 129.61% 99.87% 96.95% 99.47% 101.19% 100.00%
NP to SH 32,233 34,776 26,796 26,014 26,689 27,150 26,832 12.99%
  QoQ % -7.31% 29.78% 3.01% -2.53% -1.70% 1.19% -
  Horiz. % 120.13% 129.61% 99.87% 96.95% 99.47% 101.19% 100.00%
Tax Rate 22.06 % 20.83 % 25.20 % 26.30 % 23.88 % 24.19 % 24.37 % -6.42%
  QoQ % 5.90% -17.34% -4.18% 10.13% -1.28% -0.74% -
  Horiz. % 90.52% 85.47% 103.41% 107.92% 97.99% 99.26% 100.00%
Total Cost 123,328 116,876 124,552 109,296 106,553 113,674 117,396 3.34%
  QoQ % 5.52% -6.16% 13.96% 2.57% -6.26% -3.17% -
  Horiz. % 105.05% 99.56% 106.10% 93.10% 90.76% 96.83% 100.00%
Net Worth 179,125 187,340 176,143 169,354 167,965 162,400 170,824 3.21%
  QoQ % -4.39% 6.36% 4.01% 0.83% 3.43% -4.93% -
  Horiz. % 104.86% 109.67% 103.11% 99.14% 98.33% 95.07% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 11,101 - 19,434 - 9,716 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.26% 0.00% 200.02% 0.00% 100.00% -
Div Payout % - % 31.92 % - % 74.71 % - % 35.79 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.19% 0.00% 208.75% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 179,125 187,340 176,143 169,354 167,965 162,400 170,824 3.21%
  QoQ % -4.39% 6.36% 4.01% 0.83% 3.43% -4.93% -
  Horiz. % 104.86% 109.67% 103.11% 99.14% 98.33% 95.07% 100.00%
NOSH 138,856 138,770 138,695 138,815 138,814 138,803 138,881 -0.01%
  QoQ % 0.06% 0.05% -0.09% 0.00% 0.01% -0.06% -
  Horiz. % 99.98% 99.92% 99.87% 99.95% 99.95% 99.94% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.72 % 22.93 % 17.70 % 19.23 % 20.03 % 19.28 % 18.60 % 7.45%
  QoQ % -9.64% 29.55% -7.96% -3.99% 3.89% 3.66% -
  Horiz. % 111.40% 123.28% 95.16% 103.39% 107.69% 103.66% 100.00%
ROE 17.99 % 18.56 % 15.21 % 15.36 % 15.89 % 16.72 % 15.71 % 9.45%
  QoQ % -3.07% 22.02% -0.98% -3.34% -4.96% 6.43% -
  Horiz. % 114.51% 118.14% 96.82% 97.77% 101.15% 106.43% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 112.03 109.28 109.12 97.47 95.99 101.46 103.85 5.18%
  QoQ % 2.52% 0.15% 11.95% 1.54% -5.39% -2.30% -
  Horiz. % 107.88% 105.23% 105.07% 93.86% 92.43% 97.70% 100.00%
EPS 23.21 25.06 19.32 18.74 19.23 19.56 19.32 13.00%
  QoQ % -7.38% 29.71% 3.09% -2.55% -1.69% 1.24% -
  Horiz. % 120.13% 129.71% 100.00% 97.00% 99.53% 101.24% 100.00%
DPS 0.00 8.00 0.00 14.00 0.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 200.00% 0.00% 100.00% -
NAPS 1.2900 1.3500 1.2700 1.2200 1.2100 1.1700 1.2300 3.22%
  QoQ % -4.44% 6.30% 4.10% 0.83% 3.42% -4.88% -
  Horiz. % 104.88% 109.76% 103.25% 99.19% 98.37% 95.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.52 16.10 16.07 14.37 14.15 14.95 15.31 5.20%
  QoQ % 2.61% 0.19% 11.83% 1.55% -5.35% -2.35% -
  Horiz. % 107.90% 105.16% 104.96% 93.86% 92.42% 97.65% 100.00%
EPS 3.42 3.69 2.85 2.76 2.83 2.88 2.85 12.91%
  QoQ % -7.32% 29.47% 3.26% -2.47% -1.74% 1.05% -
  Horiz. % 120.00% 129.47% 100.00% 96.84% 99.30% 101.05% 100.00%
DPS 0.00 1.18 0.00 2.06 0.00 1.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.56% 0.00% 200.00% 0.00% 100.00% -
NAPS 0.1902 0.1989 0.1870 0.1798 0.1783 0.1724 0.1814 3.21%
  QoQ % -4.37% 6.36% 4.00% 0.84% 3.42% -4.96% -
  Horiz. % 104.85% 109.65% 103.09% 99.12% 98.29% 95.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.5500 2.3800 2.2300 2.1300 2.3600 2.2300 2.4000 -
P/RPS 2.28 2.18 2.04 2.19 2.46 2.20 2.31 -0.87%
  QoQ % 4.59% 6.86% -6.85% -10.98% 11.82% -4.76% -
  Horiz. % 98.70% 94.37% 88.31% 94.81% 106.49% 95.24% 100.00%
P/EPS 10.99 9.50 11.54 11.37 12.27 11.40 12.42 -7.82%
  QoQ % 15.68% -17.68% 1.50% -7.33% 7.63% -8.21% -
  Horiz. % 88.49% 76.49% 92.91% 91.55% 98.79% 91.79% 100.00%
EY 9.10 10.53 8.66 8.80 8.15 8.77 8.05 8.51%
  QoQ % -13.58% 21.59% -1.59% 7.98% -7.07% 8.94% -
  Horiz. % 113.04% 130.81% 107.58% 109.32% 101.24% 108.94% 100.00%
DY 0.00 3.36 0.00 6.57 0.00 3.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.01% 0.00% 209.24% 0.00% 100.00% -
P/NAPS 1.98 1.76 1.76 1.75 1.95 1.91 1.95 1.02%
  QoQ % 12.50% 0.00% 0.57% -10.26% 2.09% -2.05% -
  Horiz. % 101.54% 90.26% 90.26% 89.74% 100.00% 97.95% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 28/08/13 27/05/13 25/02/13 23/11/12 16/08/12 17/05/12 -
Price 2.5600 2.4400 2.5100 2.1700 2.2800 2.3800 2.3800 -
P/RPS 2.29 2.23 2.30 2.23 2.38 2.35 2.29 -
  QoQ % 2.69% -3.04% 3.14% -6.30% 1.28% 2.62% -
  Horiz. % 100.00% 97.38% 100.44% 97.38% 103.93% 102.62% 100.00%
P/EPS 11.03 9.74 12.99 11.58 11.86 12.17 12.32 -7.10%
  QoQ % 13.24% -25.02% 12.18% -2.36% -2.55% -1.22% -
  Horiz. % 89.53% 79.06% 105.44% 93.99% 96.27% 98.78% 100.00%
EY 9.07 10.27 7.70 8.64 8.43 8.22 8.12 7.65%
  QoQ % -11.68% 33.38% -10.88% 2.49% 2.55% 1.23% -
  Horiz. % 111.70% 126.48% 94.83% 106.40% 103.82% 101.23% 100.00%
DY 0.00 3.28 0.00 6.45 0.00 2.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.56% 0.00% 219.39% 0.00% 100.00% -
P/NAPS 1.98 1.81 1.98 1.78 1.88 2.03 1.93 1.72%
  QoQ % 9.39% -8.59% 11.24% -5.32% -7.39% 5.18% -
  Horiz. % 102.59% 93.78% 102.59% 92.23% 97.41% 105.18% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS