Highlights

[DPHARMA] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     43.52%    YoY -     9.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 181,279 101,907 45,599 176,961 125,937 81,118 40,495 171.37%
  QoQ % 77.89% 123.49% -74.23% 40.52% 55.25% 100.32% -
  Horiz. % 447.66% 251.65% 112.60% 436.99% 310.99% 200.32% 100.00%
PBT 32,226 20,605 12,198 46,509 32,589 21,302 11,175 102.47%
  QoQ % 56.40% 68.92% -73.77% 42.71% 52.99% 90.62% -
  Horiz. % 288.38% 184.38% 109.15% 416.19% 291.62% 190.62% 100.00%
Tax -8,786 -5,788 -3,229 0 -8,014 -5,410 -2,810 113.68%
  QoQ % -51.80% -79.25% 0.00% 0.00% -48.13% -92.53% -
  Horiz. % 312.67% 205.98% 114.91% -0.00% 285.20% 192.53% 100.00%
NP 23,440 14,817 8,969 46,509 24,575 15,892 8,365 98.63%
  QoQ % 58.20% 65.20% -80.72% 89.25% 54.64% 89.98% -
  Horiz. % 280.22% 177.13% 107.22% 556.00% 293.78% 189.98% 100.00%
NP to SH 23,440 14,817 8,969 35,271 24,575 15,892 8,365 98.63%
  QoQ % 58.20% 65.20% -74.57% 43.52% 54.64% 89.98% -
  Horiz. % 280.22% 177.13% 107.22% 421.65% 293.78% 189.98% 100.00%
Tax Rate 27.26 % 28.09 % 26.47 % - % 24.59 % 25.40 % 25.15 % 5.51%
  QoQ % -2.95% 6.12% 0.00% 0.00% -3.19% 0.99% -
  Horiz. % 108.39% 111.69% 105.25% 0.00% 97.77% 100.99% 100.00%
Total Cost 157,839 87,090 36,630 130,452 101,362 65,226 32,130 188.70%
  QoQ % 81.24% 137.76% -71.92% 28.70% 55.40% 103.01% -
  Horiz. % 491.25% 271.06% 114.01% 406.01% 315.47% 203.01% 100.00%
Net Worth 268,509 190,284 205,045 192,942 187,436 179,045 190,050 25.88%
  QoQ % 41.11% -7.20% 6.27% 2.94% 4.69% -5.79% -
  Horiz. % 141.28% 100.12% 107.89% 101.52% 98.62% 94.21% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 5,596 - 25,679 5,553 5,551 - -
  QoQ % 0.00% 0.00% 0.00% 362.39% 0.03% 0.00% -
  Horiz. % 0.00% 100.81% 0.00% 462.54% 100.03% 100.00% -
Div Payout % - % 37.77 % - % 72.81 % 22.60 % 34.93 % - % -
  QoQ % 0.00% 0.00% 0.00% 222.17% -35.30% 0.00% -
  Horiz. % 0.00% 108.13% 0.00% 208.45% 64.70% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 268,509 190,284 205,045 192,942 187,436 179,045 190,050 25.88%
  QoQ % 41.11% -7.20% 6.27% 2.94% 4.69% -5.79% -
  Horiz. % 141.28% 100.12% 107.89% 101.52% 98.62% 94.21% 100.00%
NOSH 166,776 139,915 139,486 138,807 138,841 138,794 138,723 13.05%
  QoQ % 19.20% 0.31% 0.49% -0.02% 0.03% 0.05% -
  Horiz. % 120.22% 100.86% 100.55% 100.06% 100.09% 100.05% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.93 % 14.54 % 19.67 % 26.28 % 19.51 % 19.59 % 20.66 % -26.81%
  QoQ % -11.07% -26.08% -25.15% 34.70% -0.41% -5.18% -
  Horiz. % 62.58% 70.38% 95.21% 127.20% 94.43% 94.82% 100.00%
ROE 8.73 % 7.79 % 4.37 % 18.28 % 13.11 % 8.88 % 4.40 % 57.83%
  QoQ % 12.07% 78.26% -76.09% 39.44% 47.64% 101.82% -
  Horiz. % 198.41% 177.05% 99.32% 415.45% 297.95% 201.82% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 108.70 72.83 32.69 127.49 90.71 58.44 29.19 140.06%
  QoQ % 49.25% 122.79% -74.36% 40.55% 55.22% 100.21% -
  Horiz. % 372.39% 249.50% 111.99% 436.76% 310.76% 200.21% 100.00%
EPS 14.04 10.59 6.43 25.41 17.70 11.45 6.03 75.58%
  QoQ % 32.58% 64.70% -74.69% 43.56% 54.59% 89.88% -
  Horiz. % 232.84% 175.62% 106.63% 421.39% 293.53% 189.88% 100.00%
DPS 0.00 4.00 0.00 18.50 4.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 362.50% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 462.50% 100.00% 100.00% -
NAPS 1.6100 1.3600 1.4700 1.3900 1.3500 1.2900 1.3700 11.35%
  QoQ % 18.38% -7.48% 5.76% 2.96% 4.65% -5.84% -
  Horiz. % 117.52% 99.27% 107.30% 101.46% 98.54% 94.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,765
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.25 10.82 4.84 18.79 13.37 8.61 4.30 171.38%
  QoQ % 77.91% 123.55% -74.24% 40.54% 55.28% 100.23% -
  Horiz. % 447.67% 251.63% 112.56% 436.98% 310.93% 200.23% 100.00%
EPS 2.49 1.57 0.95 3.75 2.61 1.69 0.89 98.43%
  QoQ % 58.60% 65.26% -74.67% 43.68% 54.44% 89.89% -
  Horiz. % 279.78% 176.40% 106.74% 421.35% 293.26% 189.89% 100.00%
DPS 0.00 0.59 0.00 2.73 0.59 0.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 362.71% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 462.71% 100.00% 100.00% -
NAPS 0.2851 0.2021 0.2177 0.2049 0.1990 0.1901 0.2018 25.88%
  QoQ % 41.07% -7.17% 6.25% 2.96% 4.68% -5.80% -
  Horiz. % 141.28% 100.15% 107.88% 101.54% 98.61% 94.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.7200 2.6500 3.8800 2.5000 3.1700 2.9700 3.0300 -
P/RPS 2.50 3.64 11.87 1.96 3.49 5.08 10.38 -61.26%
  QoQ % -31.32% -69.33% 505.61% -43.84% -31.30% -51.06% -
  Horiz. % 24.08% 35.07% 114.35% 18.88% 33.62% 48.94% 100.00%
P/EPS 19.35 25.02 60.34 9.84 17.91 25.94 50.25 -47.04%
  QoQ % -22.66% -58.53% 513.21% -45.06% -30.96% -48.38% -
  Horiz. % 38.51% 49.79% 120.08% 19.58% 35.64% 51.62% 100.00%
EY 5.17 4.00 1.66 10.16 5.58 3.86 1.99 88.87%
  QoQ % 29.25% 140.96% -83.66% 82.08% 44.56% 93.97% -
  Horiz. % 259.80% 201.01% 83.42% 510.55% 280.40% 193.97% 100.00%
DY 0.00 1.51 0.00 7.40 1.26 1.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 487.30% -6.67% 0.00% -
  Horiz. % 0.00% 111.85% 0.00% 548.15% 93.33% 100.00% -
P/NAPS 1.69 1.95 2.64 1.80 2.35 2.30 2.21 -16.36%
  QoQ % -13.33% -26.14% 46.67% -23.40% 2.17% 4.07% -
  Horiz. % 76.47% 88.24% 119.46% 81.45% 106.33% 104.07% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 18/05/15 24/02/15 21/11/14 26/08/14 20/05/14 -
Price 2.7000 2.4000 3.9000 2.9200 3.0100 3.3700 3.0900 -
P/RPS 2.48 3.30 11.93 2.29 3.32 5.77 10.59 -61.97%
  QoQ % -24.85% -72.34% 420.96% -31.02% -42.46% -45.51% -
  Horiz. % 23.42% 31.16% 112.65% 21.62% 31.35% 54.49% 100.00%
P/EPS 19.21 22.66 60.65 11.49 17.01 29.43 51.24 -47.98%
  QoQ % -15.23% -62.64% 427.85% -32.45% -42.20% -42.56% -
  Horiz. % 37.49% 44.22% 118.36% 22.42% 33.20% 57.44% 100.00%
EY 5.21 4.41 1.65 8.70 5.88 3.40 1.95 92.43%
  QoQ % 18.14% 167.27% -81.03% 47.96% 72.94% 74.36% -
  Horiz. % 267.18% 226.15% 84.62% 446.15% 301.54% 174.36% 100.00%
DY 0.00 1.67 0.00 6.34 1.33 1.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 376.69% 11.76% 0.00% -
  Horiz. % 0.00% 140.34% 0.00% 532.77% 111.76% 100.00% -
P/NAPS 1.68 1.76 2.65 2.10 2.23 2.61 2.26 -17.92%
  QoQ % -4.55% -33.58% 26.19% -5.83% -14.56% 15.49% -
  Horiz. % 74.34% 77.88% 117.26% 92.92% 98.67% 115.49% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

312  310  572  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.50+0.06 
 MLAB 0.03-0.005 
 SAPNRG 0.045-0.005 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.03+0.005 
 MMAG 0.090.00 
 XOX 0.030.00 
 FOCUS-WD 0.01+0.005 
 KANGER 0.020.00 
PARTNERS & BROKERS