Highlights

[DPHARMA] QoQ Quarter Result on 2011-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -15.85%    YoY -     -26.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 29,521 34,355 36,057 33,036 36,767 35,345 32,984 -7.11%
  QoQ % -14.07% -4.72% 9.14% -10.15% 4.02% 7.16% -
  Horiz. % 89.50% 104.16% 109.32% 100.16% 111.47% 107.16% 100.00%
PBT 8,391 9,037 8,869 7,836 9,726 9,292 7,875 4.31%
  QoQ % -7.15% 1.89% 13.18% -19.43% 4.67% 17.99% -
  Horiz. % 106.55% 114.76% 112.62% 99.50% 123.50% 117.99% 100.00%
Tax -1,949 -2,170 -2,161 -1,507 -2,205 -2,360 -1,951 -0.07%
  QoQ % 10.18% -0.42% -43.40% 31.66% 6.57% -20.96% -
  Horiz. % 99.90% 111.23% 110.76% 77.24% 113.02% 120.96% 100.00%
NP 6,442 6,867 6,708 6,329 7,521 6,932 5,924 5.73%
  QoQ % -6.19% 2.37% 5.99% -15.85% 8.50% 17.02% -
  Horiz. % 108.74% 115.92% 113.23% 106.84% 126.96% 117.02% 100.00%
NP to SH 6,442 6,867 6,708 6,329 7,521 6,932 5,924 5.73%
  QoQ % -6.19% 2.37% 5.99% -15.85% 8.50% 17.02% -
  Horiz. % 108.74% 115.92% 113.23% 106.84% 126.96% 117.02% 100.00%
Tax Rate 23.23 % 24.01 % 24.37 % 19.23 % 22.67 % 25.40 % 24.77 % -4.18%
  QoQ % -3.25% -1.48% 26.73% -15.17% -10.75% 2.54% -
  Horiz. % 93.78% 96.93% 98.39% 77.63% 91.52% 102.54% 100.00%
Total Cost 23,079 27,488 29,349 26,707 29,246 28,413 27,060 -10.04%
  QoQ % -16.04% -6.34% 9.89% -8.68% 2.93% 5.00% -
  Horiz. % 85.29% 101.58% 108.46% 98.70% 108.08% 105.00% 100.00%
Net Worth 167,991 162,310 170,824 163,776 162,353 154,198 162,320 2.31%
  QoQ % 3.50% -4.98% 4.30% 0.88% 5.29% -5.00% -
  Horiz. % 103.49% 99.99% 105.24% 100.90% 100.02% 95.00% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 4,855 - 20,125 - 4,862 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.86% 0.00% 413.92% 0.00% 100.00% -
Div Payout % - % 70.71 % - % 317.98 % - % 70.14 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.81% 0.00% 453.35% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 167,991 162,310 170,824 163,776 162,353 154,198 162,320 2.31%
  QoQ % 3.50% -4.98% 4.30% 0.88% 5.29% -5.00% -
  Horiz. % 103.49% 99.99% 105.24% 100.90% 100.02% 95.00% 100.00%
NOSH 138,836 138,727 138,881 138,793 138,763 138,917 138,735 0.05%
  QoQ % 0.08% -0.11% 0.06% 0.02% -0.11% 0.13% -
  Horiz. % 100.07% 99.99% 100.11% 100.04% 100.02% 100.13% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 21.82 % 19.99 % 18.60 % 19.16 % 20.46 % 19.61 % 17.96 % 13.82%
  QoQ % 9.15% 7.47% -2.92% -6.35% 4.33% 9.19% -
  Horiz. % 121.49% 111.30% 103.56% 106.68% 113.92% 109.19% 100.00%
ROE 3.83 % 4.23 % 3.93 % 3.86 % 4.63 % 4.50 % 3.65 % 3.25%
  QoQ % -9.46% 7.63% 1.81% -16.63% 2.89% 23.29% -
  Horiz. % 104.93% 115.89% 107.67% 105.75% 126.85% 123.29% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.26 24.76 25.96 23.80 26.50 25.44 23.77 -7.15%
  QoQ % -14.14% -4.62% 9.08% -10.19% 4.17% 7.03% -
  Horiz. % 89.44% 104.16% 109.21% 100.13% 111.49% 107.03% 100.00%
EPS 4.64 4.95 4.83 4.56 5.42 4.99 4.27 5.68%
  QoQ % -6.26% 2.48% 5.92% -15.87% 8.62% 16.86% -
  Horiz. % 108.67% 115.93% 113.11% 106.79% 126.93% 116.86% 100.00%
DPS 0.00 3.50 0.00 14.50 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 414.29% 0.00% 100.00% -
NAPS 1.2100 1.1700 1.2300 1.1800 1.1700 1.1100 1.1700 2.26%
  QoQ % 3.42% -4.88% 4.24% 0.85% 5.41% -5.13% -
  Horiz. % 103.42% 100.00% 105.13% 100.85% 100.00% 94.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.18 4.86 5.10 4.68 5.21 5.00 4.67 -7.10%
  QoQ % -13.99% -4.71% 8.97% -10.17% 4.20% 7.07% -
  Horiz. % 89.51% 104.07% 109.21% 100.21% 111.56% 107.07% 100.00%
EPS 0.91 0.97 0.95 0.90 1.06 0.98 0.84 5.47%
  QoQ % -6.19% 2.11% 5.56% -15.09% 8.16% 16.67% -
  Horiz. % 108.33% 115.48% 113.10% 107.14% 126.19% 116.67% 100.00%
DPS 0.00 0.69 0.00 2.85 0.00 0.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 413.04% 0.00% 100.00% -
NAPS 0.2378 0.2298 0.2418 0.2319 0.2299 0.2183 0.2298 2.30%
  QoQ % 3.48% -4.96% 4.27% 0.87% 5.31% -5.00% -
  Horiz. % 103.48% 100.00% 105.22% 100.91% 100.04% 95.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.3600 2.2300 2.4000 2.0200 2.1000 2.3400 2.3500 -
P/RPS 11.10 9.00 9.24 8.49 7.93 9.20 9.88 8.05%
  QoQ % 23.33% -2.60% 8.83% 7.06% -13.80% -6.88% -
  Horiz. % 112.35% 91.09% 93.52% 85.93% 80.26% 93.12% 100.00%
P/EPS 50.86 45.05 49.69 44.30 38.75 46.89 55.04 -5.12%
  QoQ % 12.90% -9.34% 12.17% 14.32% -17.36% -14.81% -
  Horiz. % 92.41% 81.85% 90.28% 80.49% 70.40% 85.19% 100.00%
EY 1.97 2.22 2.01 2.26 2.58 2.13 1.82 5.41%
  QoQ % -11.26% 10.45% -11.06% -12.40% 21.13% 17.03% -
  Horiz. % 108.24% 121.98% 110.44% 124.18% 141.76% 117.03% 100.00%
DY 0.00 1.57 0.00 7.18 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.67% 0.00% 478.67% 0.00% 100.00% -
P/NAPS 1.95 1.91 1.95 1.71 1.79 2.11 2.01 -1.99%
  QoQ % 2.09% -2.05% 14.04% -4.47% -15.17% 4.98% -
  Horiz. % 97.01% 95.02% 97.01% 85.07% 89.05% 104.98% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 16/08/12 17/05/12 22/02/12 21/11/11 18/08/11 25/05/11 -
Price 2.2800 2.3800 2.3800 2.1200 2.1000 2.2200 2.5700 -
P/RPS 10.72 9.61 9.17 8.91 7.93 8.73 10.81 -0.55%
  QoQ % 11.55% 4.80% 2.92% 12.36% -9.16% -19.24% -
  Horiz. % 99.17% 88.90% 84.83% 82.42% 73.36% 80.76% 100.00%
P/EPS 49.14 48.08 49.28 46.49 38.75 44.49 60.19 -12.62%
  QoQ % 2.20% -2.44% 6.00% 19.97% -12.90% -26.08% -
  Horiz. % 81.64% 79.88% 81.87% 77.24% 64.38% 73.92% 100.00%
EY 2.04 2.08 2.03 2.15 2.58 2.25 1.66 14.69%
  QoQ % -1.92% 2.46% -5.58% -16.67% 14.67% 35.54% -
  Horiz. % 122.89% 125.30% 122.29% 129.52% 155.42% 135.54% 100.00%
DY 0.00 1.47 0.00 6.84 0.00 1.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.04% 0.00% 432.91% 0.00% 100.00% -
P/NAPS 1.88 2.03 1.93 1.80 1.79 2.00 2.20 -9.92%
  QoQ % -7.39% 5.18% 7.22% 0.56% -10.50% -9.09% -
  Horiz. % 85.45% 92.27% 87.73% 81.82% 81.36% 90.91% 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