Highlights

[DPHARMA] QoQ Quarter Result on 2014-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     28.07%    YoY -     19.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 79,372 56,308 45,599 51,024 44,819 40,623 40,495 56.55%
  QoQ % 40.96% 23.49% -10.63% 13.84% 10.33% 0.32% -
  Horiz. % 196.00% 139.05% 112.60% 126.00% 110.68% 100.32% 100.00%
PBT 11,621 8,407 12,198 13,921 11,287 10,107 11,175 2.64%
  QoQ % 38.23% -31.08% -12.38% 23.34% 11.68% -9.56% -
  Horiz. % 103.99% 75.23% 109.15% 124.57% 101.00% 90.44% 100.00%
Tax -2,998 -2,559 -3,229 0 -2,605 -2,594 -2,810 4.41%
  QoQ % -17.16% 20.75% 0.00% 0.00% -0.42% 7.69% -
  Horiz. % 106.69% 91.07% 114.91% -0.00% 92.70% 92.31% 100.00%
NP 8,623 5,848 8,969 13,921 8,682 7,513 8,365 2.04%
  QoQ % 47.45% -34.80% -35.57% 60.34% 15.56% -10.19% -
  Horiz. % 103.08% 69.91% 107.22% 166.42% 103.79% 89.81% 100.00%
NP to SH 8,623 5,848 8,969 11,119 8,682 7,513 8,365 2.04%
  QoQ % 47.45% -34.80% -19.34% 28.07% 15.56% -10.19% -
  Horiz. % 103.08% 69.91% 107.22% 132.92% 103.79% 89.81% 100.00%
Tax Rate 25.80 % 30.44 % 26.47 % - % 23.08 % 25.67 % 25.15 % 1.71%
  QoQ % -15.24% 15.00% 0.00% 0.00% -10.09% 2.07% -
  Horiz. % 102.58% 121.03% 105.25% 0.00% 91.77% 102.07% 100.00%
Total Cost 70,749 50,460 36,630 37,103 36,137 33,110 32,130 69.17%
  QoQ % 40.21% 37.76% -1.27% 2.67% 9.14% 3.05% -
  Horiz. % 220.20% 157.05% 114.01% 115.48% 112.47% 103.05% 100.00%
Net Worth 268,509 189,815 205,045 192,951 187,531 179,145 190,050 25.88%
  QoQ % 41.46% -7.43% 6.27% 2.89% 4.68% -5.74% -
  Horiz. % 141.28% 99.88% 107.89% 101.53% 98.67% 94.26% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 5,582 - 20,128 - 5,554 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.50% 0.00% 362.35% 0.00% 100.00% -
Div Payout % - % 95.47 % - % 181.02 % - % 73.94 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.12% 0.00% 244.82% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 268,509 189,815 205,045 192,951 187,531 179,145 190,050 25.88%
  QoQ % 41.46% -7.43% 6.27% 2.89% 4.68% -5.74% -
  Horiz. % 141.28% 99.88% 107.89% 101.53% 98.67% 94.26% 100.00%
NOSH 166,776 139,570 139,486 138,813 138,912 138,872 138,723 13.05%
  QoQ % 19.49% 0.06% 0.48% -0.07% 0.03% 0.11% -
  Horiz. % 120.22% 100.61% 100.55% 100.07% 100.14% 100.11% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.86 % 10.39 % 19.67 % 27.28 % 19.37 % 18.49 % 20.66 % -34.84%
  QoQ % 4.52% -47.18% -27.90% 40.84% 4.76% -10.50% -
  Horiz. % 52.57% 50.29% 95.21% 132.04% 93.76% 89.50% 100.00%
ROE 3.21 % 3.08 % 4.37 % 5.76 % 4.63 % 4.19 % 4.40 % -18.94%
  QoQ % 4.22% -29.52% -24.13% 24.41% 10.50% -4.77% -
  Horiz. % 72.95% 70.00% 99.32% 130.91% 105.23% 95.23% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 47.59 40.34 32.69 36.76 32.26 29.25 29.19 38.48%
  QoQ % 17.97% 23.40% -11.07% 13.95% 10.29% 0.21% -
  Horiz. % 163.04% 138.20% 111.99% 125.93% 110.52% 100.21% 100.00%
EPS 5.17 4.19 6.43 8.01 6.25 5.41 6.03 -9.74%
  QoQ % 23.39% -34.84% -19.73% 28.16% 15.53% -10.28% -
  Horiz. % 85.74% 69.49% 106.63% 132.84% 103.65% 89.72% 100.00%
DPS 0.00 4.00 0.00 14.50 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% 362.50% 0.00% 100.00% -
NAPS 1.6100 1.3600 1.4700 1.3900 1.3500 1.2900 1.3700 11.35%
  QoQ % 18.38% -7.48% 5.76% 2.96% 4.65% -5.84% -
  Horiz. % 117.52% 99.27% 107.30% 101.46% 98.54% 94.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,765
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.43 5.98 4.84 5.42 4.76 4.31 4.30 56.58%
  QoQ % 40.97% 23.55% -10.70% 13.87% 10.44% 0.23% -
  Horiz. % 196.05% 139.07% 112.56% 126.05% 110.70% 100.23% 100.00%
EPS 0.92 0.62 0.95 1.18 0.92 0.80 0.89 2.23%
  QoQ % 48.39% -34.74% -19.49% 28.26% 15.00% -10.11% -
  Horiz. % 103.37% 69.66% 106.74% 132.58% 103.37% 89.89% 100.00%
DPS 0.00 0.59 0.00 2.14 0.00 0.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 362.71% 0.00% 100.00% -
NAPS 0.2851 0.2016 0.2177 0.2049 0.1991 0.1902 0.2018 25.88%
  QoQ % 41.42% -7.40% 6.25% 2.91% 4.68% -5.75% -
  Horiz. % 141.28% 99.90% 107.88% 101.54% 98.66% 94.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.7200 2.6500 3.8800 2.5000 3.1700 2.9700 3.0300 -
P/RPS 5.72 6.57 11.87 6.80 9.83 10.15 10.38 -32.76%
  QoQ % -12.94% -44.65% 74.56% -30.82% -3.15% -2.22% -
  Horiz. % 55.11% 63.29% 114.35% 65.51% 94.70% 97.78% 100.00%
P/EPS 52.61 63.25 60.34 31.21 50.72 54.90 50.25 3.10%
  QoQ % -16.82% 4.82% 93.34% -38.47% -7.61% 9.25% -
  Horiz. % 104.70% 125.87% 120.08% 62.11% 100.94% 109.25% 100.00%
EY 1.90 1.58 1.66 3.20 1.97 1.82 1.99 -3.04%
  QoQ % 20.25% -4.82% -48.12% 62.44% 8.24% -8.54% -
  Horiz. % 95.48% 79.40% 83.42% 160.80% 98.99% 91.46% 100.00%
DY 0.00 1.51 0.00 5.80 0.00 1.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.85% 0.00% 429.63% 0.00% 100.00% -
P/NAPS 1.69 1.95 2.64 1.80 2.35 2.30 2.21 -16.36%
  QoQ % -13.33% -26.14% 46.67% -23.40% 2.17% 4.07% -
  Horiz. % 76.47% 88.24% 119.46% 81.45% 106.33% 104.07% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 18/05/15 24/02/15 21/11/14 26/08/14 20/05/14 -
Price 2.7000 2.4000 3.9000 2.9200 3.0100 3.3700 3.0900 -
P/RPS 5.67 5.95 11.93 7.94 9.33 11.52 10.59 -34.04%
  QoQ % -4.71% -50.13% 50.25% -14.90% -19.01% 8.78% -
  Horiz. % 53.54% 56.19% 112.65% 74.98% 88.10% 108.78% 100.00%
P/EPS 52.22 57.28 60.65 36.45 48.16 62.29 51.24 1.27%
  QoQ % -8.83% -5.56% 66.39% -24.31% -22.68% 21.57% -
  Horiz. % 101.91% 111.79% 118.36% 71.14% 93.99% 121.57% 100.00%
EY 1.91 1.75 1.65 2.74 2.08 1.61 1.95 -1.37%
  QoQ % 9.14% 6.06% -39.78% 31.73% 29.19% -17.44% -
  Horiz. % 97.95% 89.74% 84.62% 140.51% 106.67% 82.56% 100.00%
DY 0.00 1.67 0.00 4.97 0.00 1.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.34% 0.00% 417.65% 0.00% 100.00% -
P/NAPS 1.68 1.76 2.65 2.10 2.23 2.61 2.26 -17.92%
  QoQ % -4.55% -33.58% 26.19% -5.83% -14.56% 15.49% -
  Horiz. % 74.34% 77.88% 117.26% 92.92% 98.67% 115.49% 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!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

302  288  589  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.52+0.08 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.035+0.01 
 MMAG 0.090.00 
 FOCUS-WD 0.01+0.005 
 XOX 0.030.00 
 KANGER 0.020.00 
PARTNERS & BROKERS