Highlights

[DPHARMA] QoQ Quarter Result on 2013-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     37.24%    YoY -     55.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 44,819 40,623 40,495 45,734 40,845 37,988 37,837 11.94%
  QoQ % 10.33% 0.32% -11.46% 11.97% 7.52% 0.40% -
  Horiz. % 118.45% 107.36% 107.02% 120.87% 107.95% 100.40% 100.00%
PBT 11,287 10,107 11,175 9,160 9,054 13,007 8,956 16.66%
  QoQ % 11.68% -9.56% 22.00% 1.17% -30.39% 45.23% -
  Horiz. % 126.03% 112.85% 124.78% 102.28% 101.09% 145.23% 100.00%
Tax -2,605 -2,594 -2,810 153 -2,268 -2,318 -2,257 10.02%
  QoQ % -0.42% 7.69% -1,936.60% 106.75% 2.16% -2.70% -
  Horiz. % 115.42% 114.93% 124.50% -6.78% 100.49% 102.70% 100.00%
NP 8,682 7,513 8,365 9,313 6,786 10,689 6,699 18.85%
  QoQ % 15.56% -10.19% -10.18% 37.24% -36.51% 59.56% -
  Horiz. % 129.60% 112.15% 124.87% 139.02% 101.30% 159.56% 100.00%
NP to SH 8,682 7,513 8,365 9,313 6,786 10,689 6,699 18.85%
  QoQ % 15.56% -10.19% -10.18% 37.24% -36.51% 59.56% -
  Horiz. % 129.60% 112.15% 124.87% 139.02% 101.30% 159.56% 100.00%
Tax Rate 23.08 % 25.67 % 25.15 % -1.67 % 25.05 % 17.82 % 25.20 % -5.69%
  QoQ % -10.09% 2.07% 1,605.99% -106.67% 40.57% -29.29% -
  Horiz. % 91.59% 101.87% 99.80% -6.63% 99.40% 70.71% 100.00%
Total Cost 36,137 33,110 32,130 36,421 34,059 27,299 31,138 10.43%
  QoQ % 9.14% 3.05% -11.78% 6.94% 24.76% -12.33% -
  Horiz. % 116.05% 106.33% 103.19% 116.97% 109.38% 87.67% 100.00%
Net Worth 187,531 179,145 190,050 181,818 179,017 187,404 176,143 4.26%
  QoQ % 4.68% -5.74% 4.53% 1.56% -4.48% 6.39% -
  Horiz. % 106.47% 101.70% 107.90% 103.22% 101.63% 106.39% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 5,554 - 18,737 - 5,552 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.04% 0.00% 337.44% 0.00% 100.00% -
Div Payout % - % 73.94 % - % 201.19 % - % 51.95 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.33% 0.00% 387.28% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 187,531 179,145 190,050 181,818 179,017 187,404 176,143 4.26%
  QoQ % 4.68% -5.74% 4.53% 1.56% -4.48% 6.39% -
  Horiz. % 106.47% 101.70% 107.90% 103.22% 101.63% 106.39% 100.00%
NOSH 138,912 138,872 138,723 138,792 138,773 138,818 138,695 0.10%
  QoQ % 0.03% 0.11% -0.05% 0.01% -0.03% 0.09% -
  Horiz. % 100.16% 100.13% 100.02% 100.07% 100.06% 100.09% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.37 % 18.49 % 20.66 % 20.36 % 16.61 % 28.14 % 17.70 % 6.19%
  QoQ % 4.76% -10.50% 1.47% 22.58% -40.97% 58.98% -
  Horiz. % 109.44% 104.46% 116.72% 115.03% 93.84% 158.98% 100.00%
ROE 4.63 % 4.19 % 4.40 % 5.12 % 3.79 % 5.70 % 3.80 % 14.06%
  QoQ % 10.50% -4.77% -14.06% 35.09% -33.51% 50.00% -
  Horiz. % 121.84% 110.26% 115.79% 134.74% 99.74% 150.00% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.26 29.25 29.19 32.95 29.43 27.37 27.28 11.82%
  QoQ % 10.29% 0.21% -11.41% 11.96% 7.53% 0.33% -
  Horiz. % 118.26% 107.22% 107.00% 120.78% 107.88% 100.33% 100.00%
EPS 6.25 5.41 6.03 6.71 4.89 7.70 4.83 18.73%
  QoQ % 15.53% -10.28% -10.13% 37.22% -36.49% 59.42% -
  Horiz. % 129.40% 112.01% 124.84% 138.92% 101.24% 159.42% 100.00%
DPS 0.00 4.00 0.00 13.50 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 337.50% 0.00% 100.00% -
NAPS 1.3500 1.2900 1.3700 1.3100 1.2900 1.3500 1.2700 4.15%
  QoQ % 4.65% -5.84% 4.58% 1.55% -4.44% 6.30% -
  Horiz. % 106.30% 101.57% 107.87% 103.15% 101.57% 106.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.35 5.75 5.73 6.47 5.78 5.38 5.36 11.95%
  QoQ % 10.43% 0.35% -11.44% 11.94% 7.43% 0.37% -
  Horiz. % 118.47% 107.28% 106.90% 120.71% 107.84% 100.37% 100.00%
EPS 1.23 1.06 1.18 1.32 0.96 1.51 0.95 18.77%
  QoQ % 16.04% -10.17% -10.61% 37.50% -36.42% 58.95% -
  Horiz. % 129.47% 111.58% 124.21% 138.95% 101.05% 158.95% 100.00%
DPS 0.00 0.79 0.00 2.65 0.00 0.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 335.44% 0.00% 100.00% -
NAPS 0.2655 0.2536 0.2691 0.2574 0.2534 0.2653 0.2494 4.25%
  QoQ % 4.69% -5.76% 4.55% 1.58% -4.49% 6.38% -
  Horiz. % 106.46% 101.68% 107.90% 103.21% 101.60% 106.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.1700 2.9700 3.0300 2.5800 2.5500 2.3800 2.2300 -
P/RPS 9.83 10.15 10.38 7.83 8.66 8.70 8.17 13.11%
  QoQ % -3.15% -2.22% 32.57% -9.58% -0.46% 6.49% -
  Horiz. % 120.32% 124.24% 127.05% 95.84% 106.00% 106.49% 100.00%
P/EPS 50.72 54.90 50.25 38.45 52.15 30.91 46.17 6.46%
  QoQ % -7.61% 9.25% 30.69% -26.27% 68.72% -33.05% -
  Horiz. % 109.85% 118.91% 108.84% 83.28% 112.95% 66.95% 100.00%
EY 1.97 1.82 1.99 2.60 1.92 3.24 2.17 -6.24%
  QoQ % 8.24% -8.54% -23.46% 35.42% -40.74% 49.31% -
  Horiz. % 90.78% 83.87% 91.71% 119.82% 88.48% 149.31% 100.00%
DY 0.00 1.35 0.00 5.23 0.00 1.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.36% 0.00% 311.31% 0.00% 100.00% -
P/NAPS 2.35 2.30 2.21 1.97 1.98 1.76 1.76 21.23%
  QoQ % 2.17% 4.07% 12.18% -0.51% 12.50% 0.00% -
  Horiz. % 133.52% 130.68% 125.57% 111.93% 112.50% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 26/08/14 20/05/14 26/02/14 19/11/13 28/08/13 27/05/13 -
Price 3.0100 3.3700 3.0900 2.6000 2.5600 2.4400 2.5100 -
P/RPS 9.33 11.52 10.59 7.89 8.70 8.92 9.20 0.94%
  QoQ % -19.01% 8.78% 34.22% -9.31% -2.47% -3.04% -
  Horiz. % 101.41% 125.22% 115.11% 85.76% 94.57% 96.96% 100.00%
P/EPS 48.16 62.29 51.24 38.75 52.35 31.69 51.97 -4.94%
  QoQ % -22.68% 21.57% 32.23% -25.98% 65.19% -39.02% -
  Horiz. % 92.67% 119.86% 98.60% 74.56% 100.73% 60.98% 100.00%
EY 2.08 1.61 1.95 2.58 1.91 3.16 1.92 5.48%
  QoQ % 29.19% -17.44% -24.42% 35.08% -39.56% 64.58% -
  Horiz. % 108.33% 83.85% 101.56% 134.38% 99.48% 164.58% 100.00%
DY 0.00 1.19 0.00 5.19 0.00 1.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.56% 0.00% 316.46% 0.00% 100.00% -
P/NAPS 2.23 2.61 2.26 1.98 1.98 1.81 1.98 8.24%
  QoQ % -14.56% 15.49% 14.14% 0.00% 9.39% -8.59% -
  Horiz. % 112.63% 131.82% 114.14% 100.00% 100.00% 91.41% 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
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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