Highlights

[DPHARMA] QoQ Quarter Result on 2012-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -6.89%    YoY -     -5.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 40,845 37,988 37,837 35,378 29,521 34,355 36,057 8.66%
  QoQ % 7.52% 0.40% 6.95% 19.84% -14.07% -4.72% -
  Horiz. % 113.28% 105.36% 104.94% 98.12% 81.87% 95.28% 100.00%
PBT 9,054 13,007 8,956 9,000 8,391 9,037 8,869 1.38%
  QoQ % -30.39% 45.23% -0.49% 7.26% -7.15% 1.89% -
  Horiz. % 102.09% 146.66% 100.98% 101.48% 94.61% 101.89% 100.00%
Tax -2,268 -2,318 -2,257 -3,002 -1,949 -2,170 -2,161 3.27%
  QoQ % 2.16% -2.70% 24.82% -54.03% 10.18% -0.42% -
  Horiz. % 104.95% 107.27% 104.44% 138.92% 90.19% 100.42% 100.00%
NP 6,786 10,689 6,699 5,998 6,442 6,867 6,708 0.77%
  QoQ % -36.51% 59.56% 11.69% -6.89% -6.19% 2.37% -
  Horiz. % 101.16% 159.35% 99.87% 89.42% 96.03% 102.37% 100.00%
NP to SH 6,786 10,689 6,699 5,998 6,442 6,867 6,708 0.77%
  QoQ % -36.51% 59.56% 11.69% -6.89% -6.19% 2.37% -
  Horiz. % 101.16% 159.35% 99.87% 89.42% 96.03% 102.37% 100.00%
Tax Rate 25.05 % 17.82 % 25.20 % 33.36 % 23.23 % 24.01 % 24.37 % 1.85%
  QoQ % 40.57% -29.29% -24.46% 43.61% -3.25% -1.48% -
  Horiz. % 102.79% 73.12% 103.41% 136.89% 95.32% 98.52% 100.00%
Total Cost 34,059 27,299 31,138 29,380 23,079 27,488 29,349 10.42%
  QoQ % 24.76% -12.33% 5.98% 27.30% -16.04% -6.34% -
  Horiz. % 116.05% 93.02% 106.10% 100.11% 78.64% 93.66% 100.00%
Net Worth 179,017 187,404 176,143 169,359 167,991 162,310 170,824 3.17%
  QoQ % -4.48% 6.39% 4.01% 0.81% 3.50% -4.98% -
  Horiz. % 104.80% 109.71% 103.11% 99.14% 98.34% 95.02% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 5,552 - 14,576 - 4,855 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.36% 0.00% 300.20% 0.00% 100.00% -
Div Payout % - % 51.95 % - % 243.02 % - % 70.71 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.47% 0.00% 343.69% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 179,017 187,404 176,143 169,359 167,991 162,310 170,824 3.17%
  QoQ % -4.48% 6.39% 4.01% 0.81% 3.50% -4.98% -
  Horiz. % 104.80% 109.71% 103.11% 99.14% 98.34% 95.02% 100.00%
NOSH 138,773 138,818 138,695 138,819 138,836 138,727 138,881 -0.05%
  QoQ % -0.03% 0.09% -0.09% -0.01% 0.08% -0.11% -
  Horiz. % 99.92% 99.95% 99.87% 99.95% 99.97% 99.89% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.61 % 28.14 % 17.70 % 16.95 % 21.82 % 19.99 % 18.60 % -7.26%
  QoQ % -40.97% 58.98% 4.42% -22.32% 9.15% 7.47% -
  Horiz. % 89.30% 151.29% 95.16% 91.13% 117.31% 107.47% 100.00%
ROE 3.79 % 5.70 % 3.80 % 3.54 % 3.83 % 4.23 % 3.93 % -2.39%
  QoQ % -33.51% 50.00% 7.34% -7.57% -9.46% 7.63% -
  Horiz. % 96.44% 145.04% 96.69% 90.08% 97.46% 107.63% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.43 27.37 27.28 25.48 21.26 24.76 25.96 8.72%
  QoQ % 7.53% 0.33% 7.06% 19.85% -14.14% -4.62% -
  Horiz. % 113.37% 105.43% 105.08% 98.15% 81.90% 95.38% 100.00%
EPS 4.89 7.70 4.83 4.32 4.64 4.95 4.83 0.83%
  QoQ % -36.49% 59.42% 11.81% -6.90% -6.26% 2.48% -
  Horiz. % 101.24% 159.42% 100.00% 89.44% 96.07% 102.48% 100.00%
DPS 0.00 4.00 0.00 10.50 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 300.00% 0.00% 100.00% -
NAPS 1.2900 1.3500 1.2700 1.2200 1.2100 1.1700 1.2300 3.22%
  QoQ % -4.44% 6.30% 4.10% 0.83% 3.42% -4.88% -
  Horiz. % 104.88% 109.76% 103.25% 99.19% 98.37% 95.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.34 4.03 4.02 3.76 3.13 3.65 3.83 8.68%
  QoQ % 7.69% 0.25% 6.91% 20.13% -14.25% -4.70% -
  Horiz. % 113.32% 105.22% 104.96% 98.17% 81.72% 95.30% 100.00%
EPS 0.72 1.13 0.71 0.64 0.68 0.73 0.71 0.94%
  QoQ % -36.28% 59.15% 10.94% -5.88% -6.85% 2.82% -
  Horiz. % 101.41% 159.15% 100.00% 90.14% 95.77% 102.82% 100.00%
DPS 0.00 0.59 0.00 1.55 0.00 0.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.46% 0.00% 298.08% 0.00% 100.00% -
NAPS 0.1901 0.1990 0.1870 0.1798 0.1784 0.1723 0.1814 3.17%
  QoQ % -4.47% 6.42% 4.00% 0.78% 3.54% -5.02% -
  Horiz. % 104.80% 109.70% 103.09% 99.12% 98.35% 94.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.5500 2.3800 2.2300 2.1300 2.3600 2.2300 2.4000 -
P/RPS 8.66 8.70 8.17 8.36 11.10 9.00 9.24 -4.23%
  QoQ % -0.46% 6.49% -2.27% -24.68% 23.33% -2.60% -
  Horiz. % 93.72% 94.16% 88.42% 90.48% 120.13% 97.40% 100.00%
P/EPS 52.15 30.91 46.17 49.30 50.86 45.05 49.69 3.27%
  QoQ % 68.72% -33.05% -6.35% -3.07% 12.90% -9.34% -
  Horiz. % 104.95% 62.21% 92.92% 99.22% 102.35% 90.66% 100.00%
EY 1.92 3.24 2.17 2.03 1.97 2.22 2.01 -3.01%
  QoQ % -40.74% 49.31% 6.90% 3.05% -11.26% 10.45% -
  Horiz. % 95.52% 161.19% 107.96% 101.00% 98.01% 110.45% 100.00%
DY 0.00 1.68 0.00 4.93 0.00 1.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.01% 0.00% 314.01% 0.00% 100.00% -
P/NAPS 1.98 1.76 1.76 1.75 1.95 1.91 1.95 1.02%
  QoQ % 12.50% 0.00% 0.57% -10.26% 2.09% -2.05% -
  Horiz. % 101.54% 90.26% 90.26% 89.74% 100.00% 97.95% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 28/08/13 27/05/13 25/02/13 23/11/12 16/08/12 17/05/12 -
Price 2.5600 2.4400 2.5100 2.1700 2.2800 2.3800 2.3800 -
P/RPS 8.70 8.92 9.20 8.51 10.72 9.61 9.17 -3.44%
  QoQ % -2.47% -3.04% 8.11% -20.62% 11.55% 4.80% -
  Horiz. % 94.87% 97.27% 100.33% 92.80% 116.90% 104.80% 100.00%
P/EPS 52.35 31.69 51.97 50.22 49.14 48.08 49.28 4.11%
  QoQ % 65.19% -39.02% 3.48% 2.20% 2.20% -2.44% -
  Horiz. % 106.23% 64.31% 105.46% 101.91% 99.72% 97.56% 100.00%
EY 1.91 3.16 1.92 1.99 2.04 2.08 2.03 -3.98%
  QoQ % -39.56% 64.58% -3.52% -2.45% -1.92% 2.46% -
  Horiz. % 94.09% 155.67% 94.58% 98.03% 100.49% 102.46% 100.00%
DY 0.00 1.64 0.00 4.84 0.00 1.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.56% 0.00% 329.25% 0.00% 100.00% -
P/NAPS 1.98 1.81 1.98 1.78 1.88 2.03 1.93 1.72%
  QoQ % 9.39% -8.59% 11.24% -5.32% -7.39% 5.18% -
  Horiz. % 102.59% 93.78% 102.59% 92.23% 97.41% 105.18% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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