Highlights

[DPHARMA] QoQ Quarter Result on 2014-06-30 [#2]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -10.19%    YoY -     -29.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 45,599 51,024 44,819 40,623 40,495 45,734 40,845 7.62%
  QoQ % -10.63% 13.84% 10.33% 0.32% -11.46% 11.97% -
  Horiz. % 111.64% 124.92% 109.73% 99.46% 99.14% 111.97% 100.00%
PBT 12,198 13,921 11,287 10,107 11,175 9,160 9,054 22.01%
  QoQ % -12.38% 23.34% 11.68% -9.56% 22.00% 1.17% -
  Horiz. % 134.72% 153.76% 124.66% 111.63% 123.43% 101.17% 100.00%
Tax -3,229 0 -2,605 -2,594 -2,810 153 -2,268 26.58%
  QoQ % 0.00% 0.00% -0.42% 7.69% -1,936.60% 106.75% -
  Horiz. % 142.37% -0.00% 114.86% 114.37% 123.90% -6.75% 100.00%
NP 8,969 13,921 8,682 7,513 8,365 9,313 6,786 20.46%
  QoQ % -35.57% 60.34% 15.56% -10.19% -10.18% 37.24% -
  Horiz. % 132.17% 205.14% 127.94% 110.71% 123.27% 137.24% 100.00%
NP to SH 8,969 11,119 8,682 7,513 8,365 9,313 6,786 20.46%
  QoQ % -19.34% 28.07% 15.56% -10.19% -10.18% 37.24% -
  Horiz. % 132.17% 163.85% 127.94% 110.71% 123.27% 137.24% 100.00%
Tax Rate 26.47 % - % 23.08 % 25.67 % 25.15 % -1.67 % 25.05 % 3.75%
  QoQ % 0.00% 0.00% -10.09% 2.07% 1,605.99% -106.67% -
  Horiz. % 105.67% 0.00% 92.14% 102.48% 100.40% -6.67% 100.00%
Total Cost 36,630 37,103 36,137 33,110 32,130 36,421 34,059 4.98%
  QoQ % -1.27% 2.67% 9.14% 3.05% -11.78% 6.94% -
  Horiz. % 107.55% 108.94% 106.10% 97.21% 94.34% 106.94% 100.00%
Net Worth 205,045 192,951 187,531 179,145 190,050 181,818 179,017 9.48%
  QoQ % 6.27% 2.89% 4.68% -5.74% 4.53% 1.56% -
  Horiz. % 114.54% 107.78% 104.76% 100.07% 106.16% 101.56% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 20,128 - 5,554 - 18,737 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.42% 0.00% 29.65% 0.00% 100.00% -
Div Payout % - % 181.02 % - % 73.94 % - % 201.19 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.97% 0.00% 36.75% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 205,045 192,951 187,531 179,145 190,050 181,818 179,017 9.48%
  QoQ % 6.27% 2.89% 4.68% -5.74% 4.53% 1.56% -
  Horiz. % 114.54% 107.78% 104.76% 100.07% 106.16% 101.56% 100.00%
NOSH 139,486 138,813 138,912 138,872 138,723 138,792 138,773 0.34%
  QoQ % 0.48% -0.07% 0.03% 0.11% -0.05% 0.01% -
  Horiz. % 100.51% 100.03% 100.10% 100.07% 99.96% 100.01% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.67 % 27.28 % 19.37 % 18.49 % 20.66 % 20.36 % 16.61 % 11.94%
  QoQ % -27.90% 40.84% 4.76% -10.50% 1.47% 22.58% -
  Horiz. % 118.42% 164.24% 116.62% 111.32% 124.38% 122.58% 100.00%
ROE 4.37 % 5.76 % 4.63 % 4.19 % 4.40 % 5.12 % 3.79 % 9.97%
  QoQ % -24.13% 24.41% 10.50% -4.77% -14.06% 35.09% -
  Horiz. % 115.30% 151.98% 122.16% 110.55% 116.09% 135.09% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.69 36.76 32.26 29.25 29.19 32.95 29.43 7.26%
  QoQ % -11.07% 13.95% 10.29% 0.21% -11.41% 11.96% -
  Horiz. % 111.08% 124.91% 109.62% 99.39% 99.18% 111.96% 100.00%
EPS 6.43 8.01 6.25 5.41 6.03 6.71 4.89 20.04%
  QoQ % -19.73% 28.16% 15.53% -10.28% -10.13% 37.22% -
  Horiz. % 131.49% 163.80% 127.81% 110.63% 123.31% 137.22% 100.00%
DPS 0.00 14.50 0.00 4.00 0.00 13.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.41% 0.00% 29.63% 0.00% 100.00% -
NAPS 1.4700 1.3900 1.3500 1.2900 1.3700 1.3100 1.2900 9.11%
  QoQ % 5.76% 2.96% 4.65% -5.84% 4.58% 1.55% -
  Horiz. % 113.95% 107.75% 104.65% 100.00% 106.20% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.84 5.42 4.76 4.31 4.30 4.86 4.34 7.55%
  QoQ % -10.70% 13.87% 10.44% 0.23% -11.52% 11.98% -
  Horiz. % 111.52% 124.88% 109.68% 99.31% 99.08% 111.98% 100.00%
EPS 0.95 1.18 0.92 0.80 0.89 0.99 0.72 20.32%
  QoQ % -19.49% 28.26% 15.00% -10.11% -10.10% 37.50% -
  Horiz. % 131.94% 163.89% 127.78% 111.11% 123.61% 137.50% 100.00%
DPS 0.00 2.14 0.00 0.59 0.00 1.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.54% 0.00% 29.65% 0.00% 100.00% -
NAPS 0.2177 0.2049 0.1991 0.1902 0.2018 0.1931 0.1901 9.47%
  QoQ % 6.25% 2.91% 4.68% -5.75% 4.51% 1.58% -
  Horiz. % 114.52% 107.79% 104.73% 100.05% 106.15% 101.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.8800 2.5000 3.1700 2.9700 3.0300 2.5800 2.5500 -
P/RPS 11.87 6.80 9.83 10.15 10.38 7.83 8.66 23.42%
  QoQ % 74.56% -30.82% -3.15% -2.22% 32.57% -9.58% -
  Horiz. % 137.07% 78.52% 113.51% 117.21% 119.86% 90.42% 100.00%
P/EPS 60.34 31.21 50.72 54.90 50.25 38.45 52.15 10.22%
  QoQ % 93.34% -38.47% -7.61% 9.25% 30.69% -26.27% -
  Horiz. % 115.70% 59.85% 97.26% 105.27% 96.36% 73.73% 100.00%
EY 1.66 3.20 1.97 1.82 1.99 2.60 1.92 -9.25%
  QoQ % -48.12% 62.44% 8.24% -8.54% -23.46% 35.42% -
  Horiz. % 86.46% 166.67% 102.60% 94.79% 103.65% 135.42% 100.00%
DY 0.00 5.80 0.00 1.35 0.00 5.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.90% 0.00% 25.81% 0.00% 100.00% -
P/NAPS 2.64 1.80 2.35 2.30 2.21 1.97 1.98 21.16%
  QoQ % 46.67% -23.40% 2.17% 4.07% 12.18% -0.51% -
  Horiz. % 133.33% 90.91% 118.69% 116.16% 111.62% 99.49% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 24/02/15 21/11/14 26/08/14 20/05/14 26/02/14 19/11/13 -
Price 3.9000 2.9200 3.0100 3.3700 3.0900 2.6000 2.5600 -
P/RPS 11.93 7.94 9.33 11.52 10.59 7.89 8.70 23.45%
  QoQ % 50.25% -14.90% -19.01% 8.78% 34.22% -9.31% -
  Horiz. % 137.13% 91.26% 107.24% 132.41% 121.72% 90.69% 100.00%
P/EPS 60.65 36.45 48.16 62.29 51.24 38.75 52.35 10.32%
  QoQ % 66.39% -24.31% -22.68% 21.57% 32.23% -25.98% -
  Horiz. % 115.85% 69.63% 92.00% 118.99% 97.88% 74.02% 100.00%
EY 1.65 2.74 2.08 1.61 1.95 2.58 1.91 -9.30%
  QoQ % -39.78% 31.73% 29.19% -17.44% -24.42% 35.08% -
  Horiz. % 86.39% 143.46% 108.90% 84.29% 102.09% 135.08% 100.00%
DY 0.00 4.97 0.00 1.19 0.00 5.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.76% 0.00% 22.93% 0.00% 100.00% -
P/NAPS 2.65 2.10 2.23 2.61 2.26 1.98 1.98 21.47%
  QoQ % 26.19% -5.83% -14.56% 15.49% 14.14% 0.00% -
  Horiz. % 133.84% 106.06% 112.63% 131.82% 114.14% 100.00% 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!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS