Highlights

[DPHARMA] QoQ Quarter Result on 2013-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 19-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -36.51%    YoY -     5.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 40,623 40,495 45,734 40,845 37,988 37,837 35,378 9.68%
  QoQ % 0.32% -11.46% 11.97% 7.52% 0.40% 6.95% -
  Horiz. % 114.83% 114.46% 129.27% 115.45% 107.38% 106.95% 100.00%
PBT 10,107 11,175 9,160 9,054 13,007 8,956 9,000 8.06%
  QoQ % -9.56% 22.00% 1.17% -30.39% 45.23% -0.49% -
  Horiz. % 112.30% 124.17% 101.78% 100.60% 144.52% 99.51% 100.00%
Tax -2,594 -2,810 153 -2,268 -2,318 -2,257 -3,002 -9.30%
  QoQ % 7.69% -1,936.60% 106.75% 2.16% -2.70% 24.82% -
  Horiz. % 86.41% 93.60% -5.10% 75.55% 77.22% 75.18% 100.00%
NP 7,513 8,365 9,313 6,786 10,689 6,699 5,998 16.25%
  QoQ % -10.19% -10.18% 37.24% -36.51% 59.56% 11.69% -
  Horiz. % 125.26% 139.46% 155.27% 113.14% 178.21% 111.69% 100.00%
NP to SH 7,513 8,365 9,313 6,786 10,689 6,699 5,998 16.25%
  QoQ % -10.19% -10.18% 37.24% -36.51% 59.56% 11.69% -
  Horiz. % 125.26% 139.46% 155.27% 113.14% 178.21% 111.69% 100.00%
Tax Rate 25.67 % 25.15 % -1.67 % 25.05 % 17.82 % 25.20 % 33.36 % -16.07%
  QoQ % 2.07% 1,605.99% -106.67% 40.57% -29.29% -24.46% -
  Horiz. % 76.95% 75.39% -5.01% 75.09% 53.42% 75.54% 100.00%
Total Cost 33,110 32,130 36,421 34,059 27,299 31,138 29,380 8.32%
  QoQ % 3.05% -11.78% 6.94% 24.76% -12.33% 5.98% -
  Horiz. % 112.70% 109.36% 123.97% 115.93% 92.92% 105.98% 100.00%
Net Worth 179,145 190,050 181,818 179,017 187,404 176,143 169,359 3.83%
  QoQ % -5.74% 4.53% 1.56% -4.48% 6.39% 4.01% -
  Horiz. % 105.78% 112.22% 107.36% 105.70% 110.65% 104.01% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,554 - 18,737 - 5,552 - 14,576 -47.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.11% 0.00% 128.55% 0.00% 38.09% 0.00% 100.00%
Div Payout % 73.94 % - % 201.19 % - % 51.95 % - % 243.02 % -54.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.43% 0.00% 82.79% 0.00% 21.38% 0.00% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 179,145 190,050 181,818 179,017 187,404 176,143 169,359 3.83%
  QoQ % -5.74% 4.53% 1.56% -4.48% 6.39% 4.01% -
  Horiz. % 105.78% 112.22% 107.36% 105.70% 110.65% 104.01% 100.00%
NOSH 138,872 138,723 138,792 138,773 138,818 138,695 138,819 0.03%
  QoQ % 0.11% -0.05% 0.01% -0.03% 0.09% -0.09% -
  Horiz. % 100.04% 99.93% 99.98% 99.97% 100.00% 99.91% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.49 % 20.66 % 20.36 % 16.61 % 28.14 % 17.70 % 16.95 % 5.99%
  QoQ % -10.50% 1.47% 22.58% -40.97% 58.98% 4.42% -
  Horiz. % 109.09% 121.89% 120.12% 97.99% 166.02% 104.42% 100.00%
ROE 4.19 % 4.40 % 5.12 % 3.79 % 5.70 % 3.80 % 3.54 % 11.93%
  QoQ % -4.77% -14.06% 35.09% -33.51% 50.00% 7.34% -
  Horiz. % 118.36% 124.29% 144.63% 107.06% 161.02% 107.34% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.25 29.19 32.95 29.43 27.37 27.28 25.48 9.66%
  QoQ % 0.21% -11.41% 11.96% 7.53% 0.33% 7.06% -
  Horiz. % 114.80% 114.56% 129.32% 115.50% 107.42% 107.06% 100.00%
EPS 5.41 6.03 6.71 4.89 7.70 4.83 4.32 16.23%
  QoQ % -10.28% -10.13% 37.22% -36.49% 59.42% 11.81% -
  Horiz. % 125.23% 139.58% 155.32% 113.19% 178.24% 111.81% 100.00%
DPS 4.00 0.00 13.50 0.00 4.00 0.00 10.50 -47.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.10% 0.00% 128.57% 0.00% 38.10% 0.00% 100.00%
NAPS 1.2900 1.3700 1.3100 1.2900 1.3500 1.2700 1.2200 3.80%
  QoQ % -5.84% 4.58% 1.55% -4.44% 6.30% 4.10% -
  Horiz. % 105.74% 112.30% 107.38% 105.74% 110.66% 104.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.31 4.30 4.86 4.34 4.03 4.02 3.76 9.56%
  QoQ % 0.23% -11.52% 11.98% 7.69% 0.25% 6.91% -
  Horiz. % 114.63% 114.36% 129.26% 115.43% 107.18% 106.91% 100.00%
EPS 0.80 0.89 0.99 0.72 1.13 0.71 0.64 16.09%
  QoQ % -10.11% -10.10% 37.50% -36.28% 59.15% 10.94% -
  Horiz. % 125.00% 139.06% 154.69% 112.50% 176.56% 110.94% 100.00%
DPS 0.59 0.00 1.99 0.00 0.59 0.00 1.55 -47.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.06% 0.00% 128.39% 0.00% 38.06% 0.00% 100.00%
NAPS 0.1902 0.2018 0.1931 0.1901 0.1990 0.1870 0.1798 3.83%
  QoQ % -5.75% 4.51% 1.58% -4.47% 6.42% 4.00% -
  Horiz. % 105.78% 112.24% 107.40% 105.73% 110.68% 104.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.9700 3.0300 2.5800 2.5500 2.3800 2.2300 2.1300 -
P/RPS 10.15 10.38 7.83 8.66 8.70 8.17 8.36 13.85%
  QoQ % -2.22% 32.57% -9.58% -0.46% 6.49% -2.27% -
  Horiz. % 121.41% 124.16% 93.66% 103.59% 104.07% 97.73% 100.00%
P/EPS 54.90 50.25 38.45 52.15 30.91 46.17 49.30 7.46%
  QoQ % 9.25% 30.69% -26.27% 68.72% -33.05% -6.35% -
  Horiz. % 111.36% 101.93% 77.99% 105.78% 62.70% 93.65% 100.00%
EY 1.82 1.99 2.60 1.92 3.24 2.17 2.03 -7.04%
  QoQ % -8.54% -23.46% 35.42% -40.74% 49.31% 6.90% -
  Horiz. % 89.66% 98.03% 128.08% 94.58% 159.61% 106.90% 100.00%
DY 1.35 0.00 5.23 0.00 1.68 0.00 4.93 -57.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.38% 0.00% 106.09% 0.00% 34.08% 0.00% 100.00%
P/NAPS 2.30 2.21 1.97 1.98 1.76 1.76 1.75 20.04%
  QoQ % 4.07% 12.18% -0.51% 12.50% 0.00% 0.57% -
  Horiz. % 131.43% 126.29% 112.57% 113.14% 100.57% 100.57% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 20/05/14 26/02/14 19/11/13 28/08/13 27/05/13 25/02/13 -
Price 3.3700 3.0900 2.6000 2.5600 2.4400 2.5100 2.1700 -
P/RPS 11.52 10.59 7.89 8.70 8.92 9.20 8.51 22.44%
  QoQ % 8.78% 34.22% -9.31% -2.47% -3.04% 8.11% -
  Horiz. % 135.37% 124.44% 92.71% 102.23% 104.82% 108.11% 100.00%
P/EPS 62.29 51.24 38.75 52.35 31.69 51.97 50.22 15.49%
  QoQ % 21.57% 32.23% -25.98% 65.19% -39.02% 3.48% -
  Horiz. % 124.03% 102.03% 77.16% 104.24% 63.10% 103.48% 100.00%
EY 1.61 1.95 2.58 1.91 3.16 1.92 1.99 -13.21%
  QoQ % -17.44% -24.42% 35.08% -39.56% 64.58% -3.52% -
  Horiz. % 80.90% 97.99% 129.65% 95.98% 158.79% 96.48% 100.00%
DY 1.19 0.00 5.19 0.00 1.64 0.00 4.84 -60.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.59% 0.00% 107.23% 0.00% 33.88% 0.00% 100.00%
P/NAPS 2.61 2.26 1.98 1.98 1.81 1.98 1.78 29.16%
  QoQ % 15.49% 14.14% 0.00% 9.39% -8.59% 11.24% -
  Horiz. % 146.63% 126.97% 111.24% 111.24% 101.69% 111.24% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

604  318  523  831 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.02-0.005 
 SERBADK 0.365+0.05 
 PASUKGB 0.075-0.015 
 YONGTAI 0.14-0.02 
 KNM 0.250.00 
 TFP 0.185-0.03 
 DNEX 0.765+0.005 
 EAH 0.020.00 
 TIGER-OR 0.0050.00 
 KANGER 0.050.00 
PARTNERS & BROKERS