Highlights

[DPHARMA] QoQ Quarter Result on 2015-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     47.45%    YoY -     -0.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 79,135 79,470 89,401 79,372 56,308 45,599 51,024 34.02%
  QoQ % -0.42% -11.11% 12.64% 40.96% 23.49% -10.63% -
  Horiz. % 155.09% 155.75% 175.21% 155.56% 110.36% 89.37% 100.00%
PBT 7,723 9,941 17,529 11,621 8,407 12,198 13,921 -32.51%
  QoQ % -22.31% -43.29% 50.84% 38.23% -31.08% -12.38% -
  Horiz. % 55.48% 71.41% 125.92% 83.48% 60.39% 87.62% 100.00%
Tax -3,782 -2,113 0 -2,998 -2,559 -3,229 0 -
  QoQ % -78.99% 0.00% 0.00% -17.16% 20.75% 0.00% -
  Horiz. % 117.13% 65.44% -0.00% 92.85% 79.25% 100.00% -
NP 3,941 7,828 17,529 8,623 5,848 8,969 13,921 -56.92%
  QoQ % -49.66% -55.34% 103.28% 47.45% -34.80% -35.57% -
  Horiz. % 28.31% 56.23% 125.92% 61.94% 42.01% 64.43% 100.00%
NP to SH 4,503 7,843 15,335 8,623 5,848 8,969 11,119 -45.29%
  QoQ % -42.59% -48.86% 77.84% 47.45% -34.80% -19.34% -
  Horiz. % 40.50% 70.54% 137.92% 77.55% 52.59% 80.66% 100.00%
Tax Rate 48.97 % 21.26 % - % 25.80 % 30.44 % 26.47 % - % -
  QoQ % 130.34% 0.00% 0.00% -15.24% 15.00% 0.00% -
  Horiz. % 185.00% 80.32% 0.00% 97.47% 115.00% 100.00% -
Total Cost 75,194 71,642 71,872 70,749 50,460 36,630 37,103 60.21%
  QoQ % 4.96% -0.32% 1.59% 40.21% 37.76% -1.27% -
  Horiz. % 202.66% 193.09% 193.71% 190.68% 136.00% 98.73% 100.00%
Net Worth 446,334 457,492 270,177 268,509 189,815 205,045 192,951 75.00%
  QoQ % -2.44% 69.33% 0.62% 41.46% -7.43% 6.27% -
  Horiz. % 231.32% 237.10% 140.02% 139.16% 98.37% 106.27% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,973 - 9,172 - 5,582 - 20,128 -50.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.65% 0.00% 45.57% 0.00% 27.74% 0.00% 100.00%
Div Payout % 154.87 % - % 59.82 % - % 95.47 % - % 181.02 % -9.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.55% 0.00% 33.05% 0.00% 52.74% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 446,334 457,492 270,177 268,509 189,815 205,045 192,951 75.00%
  QoQ % -2.44% 69.33% 0.62% 41.46% -7.43% 6.27% -
  Horiz. % 231.32% 237.10% 140.02% 139.16% 98.37% 106.27% 100.00%
NOSH 278,959 278,959 166,776 166,776 139,570 139,486 138,813 59.31%
  QoQ % 0.00% 67.27% 0.00% 19.49% 0.06% 0.48% -
  Horiz. % 200.96% 200.96% 120.14% 120.14% 100.54% 100.48% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.98 % 9.85 % 19.61 % 10.86 % 10.39 % 19.67 % 27.28 % -67.85%
  QoQ % -49.44% -49.77% 80.57% 4.52% -47.18% -27.90% -
  Horiz. % 18.26% 36.11% 71.88% 39.81% 38.09% 72.10% 100.00%
ROE 1.01 % 1.71 % 5.68 % 3.21 % 3.08 % 4.37 % 5.76 % -68.71%
  QoQ % -40.94% -69.89% 76.95% 4.22% -29.52% -24.13% -
  Horiz. % 17.53% 29.69% 98.61% 55.73% 53.47% 75.87% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.37 28.49 53.61 47.59 40.34 32.69 36.76 -15.88%
  QoQ % -0.42% -46.86% 12.65% 17.97% 23.40% -11.07% -
  Horiz. % 77.18% 77.50% 145.84% 129.46% 109.74% 88.93% 100.00%
EPS 1.41 2.81 9.19 5.17 4.19 6.43 8.01 -68.62%
  QoQ % -49.82% -69.42% 77.76% 23.39% -34.84% -19.73% -
  Horiz. % 17.60% 35.08% 114.73% 64.54% 52.31% 80.27% 100.00%
DPS 2.50 0.00 5.50 0.00 4.00 0.00 14.50 -69.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.24% 0.00% 37.93% 0.00% 27.59% 0.00% 100.00%
NAPS 1.6000 1.6400 1.6200 1.6100 1.3600 1.4700 1.3900 9.84%
  QoQ % -2.44% 1.23% 0.62% 18.38% -7.48% 5.76% -
  Horiz. % 115.11% 117.99% 116.55% 115.83% 97.84% 105.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.20 11.25 12.66 11.24 7.97 6.46 7.22 34.04%
  QoQ % -0.44% -11.14% 12.63% 41.03% 23.37% -10.53% -
  Horiz. % 155.12% 155.82% 175.35% 155.68% 110.39% 89.47% 100.00%
EPS 0.64 1.11 2.17 1.22 0.83 1.27 1.57 -45.05%
  QoQ % -42.34% -48.85% 77.87% 46.99% -34.65% -19.11% -
  Horiz. % 40.76% 70.70% 138.22% 77.71% 52.87% 80.89% 100.00%
DPS 0.99 0.00 1.30 0.00 0.79 0.00 2.85 -50.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.74% 0.00% 45.61% 0.00% 27.72% 0.00% 100.00%
NAPS 0.6319 0.6477 0.3825 0.3801 0.2687 0.2903 0.2732 74.98%
  QoQ % -2.44% 69.33% 0.63% 41.46% -7.44% 6.26% -
  Horiz. % 231.30% 237.08% 140.01% 139.13% 98.35% 106.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.0400 2.5500 2.6200 2.7200 2.6500 3.8800 2.5000 -
P/RPS 7.19 8.95 4.89 5.72 6.57 11.87 6.80 3.79%
  QoQ % -19.66% 83.03% -14.51% -12.94% -44.65% 74.56% -
  Horiz. % 105.74% 131.62% 71.91% 84.12% 96.62% 174.56% 100.00%
P/EPS 126.38 90.70 28.49 52.61 63.25 60.34 31.21 154.27%
  QoQ % 39.34% 218.36% -45.85% -16.82% 4.82% 93.34% -
  Horiz. % 404.93% 290.61% 91.28% 168.57% 202.66% 193.34% 100.00%
EY 0.79 1.10 3.51 1.90 1.58 1.66 3.20 -60.68%
  QoQ % -28.18% -68.66% 84.74% 20.25% -4.82% -48.12% -
  Horiz. % 24.69% 34.38% 109.69% 59.38% 49.38% 51.87% 100.00%
DY 1.23 0.00 2.10 0.00 1.51 0.00 5.80 -64.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.21% 0.00% 36.21% 0.00% 26.03% 0.00% 100.00%
P/NAPS 1.28 1.55 1.62 1.69 1.95 2.64 1.80 -20.35%
  QoQ % -17.42% -4.32% -4.14% -13.33% -26.14% 46.67% -
  Horiz. % 71.11% 86.11% 90.00% 93.89% 108.33% 146.67% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 18/05/16 23/02/16 24/11/15 25/08/15 18/05/15 24/02/15 -
Price 2.1400 2.4000 2.6100 2.7000 2.4000 3.9000 2.9200 -
P/RPS 7.54 8.42 4.87 5.67 5.95 11.93 7.94 -3.39%
  QoQ % -10.45% 72.90% -14.11% -4.71% -50.13% 50.25% -
  Horiz. % 94.96% 106.05% 61.34% 71.41% 74.94% 150.25% 100.00%
P/EPS 132.57 85.36 28.39 52.22 57.28 60.65 36.45 136.69%
  QoQ % 55.31% 200.67% -45.63% -8.83% -5.56% 66.39% -
  Horiz. % 363.70% 234.18% 77.89% 143.26% 157.15% 166.39% 100.00%
EY 0.75 1.17 3.52 1.91 1.75 1.65 2.74 -57.88%
  QoQ % -35.90% -66.76% 84.29% 9.14% 6.06% -39.78% -
  Horiz. % 27.37% 42.70% 128.47% 69.71% 63.87% 60.22% 100.00%
DY 1.17 0.00 2.11 0.00 1.67 0.00 4.97 -61.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.54% 0.00% 42.45% 0.00% 33.60% 0.00% 100.00%
P/NAPS 1.34 1.46 1.61 1.68 1.76 2.65 2.10 -25.90%
  QoQ % -8.22% -9.32% -4.17% -4.55% -33.58% 26.19% -
  Horiz. % 63.81% 69.52% 76.67% 80.00% 83.81% 126.19% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS