Highlights

[DPHARMA] QoQ Quarter Result on 2015-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     77.84%    YoY -     37.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 80,302 79,135 79,470 89,401 79,372 56,308 45,599 45.68%
  QoQ % 1.47% -0.42% -11.11% 12.64% 40.96% 23.49% -
  Horiz. % 176.10% 173.55% 174.28% 196.06% 174.07% 123.49% 100.00%
PBT 7,516 7,723 9,941 17,529 11,621 8,407 12,198 -27.53%
  QoQ % -2.68% -22.31% -43.29% 50.84% 38.23% -31.08% -
  Horiz. % 61.62% 63.31% 81.50% 143.70% 95.27% 68.92% 100.00%
Tax -1,290 -3,782 -2,113 0 -2,998 -2,559 -3,229 -45.67%
  QoQ % 65.89% -78.99% 0.00% 0.00% -17.16% 20.75% -
  Horiz. % 39.95% 117.13% 65.44% -0.00% 92.85% 79.25% 100.00%
NP 6,226 3,941 7,828 17,529 8,623 5,848 8,969 -21.55%
  QoQ % 57.98% -49.66% -55.34% 103.28% 47.45% -34.80% -
  Horiz. % 69.42% 43.94% 87.28% 195.44% 96.14% 65.20% 100.00%
NP to SH 6,341 4,503 7,843 15,335 8,623 5,848 8,969 -20.59%
  QoQ % 40.82% -42.59% -48.86% 77.84% 47.45% -34.80% -
  Horiz. % 70.70% 50.21% 87.45% 170.98% 96.14% 65.20% 100.00%
Tax Rate 17.16 % 48.97 % 21.26 % - % 25.80 % 30.44 % 26.47 % -25.04%
  QoQ % -64.96% 130.34% 0.00% 0.00% -15.24% 15.00% -
  Horiz. % 64.83% 185.00% 80.32% 0.00% 97.47% 115.00% 100.00%
Total Cost 74,076 75,194 71,642 71,872 70,749 50,460 36,630 59.71%
  QoQ % -1.49% 4.96% -0.32% 1.59% 40.21% 37.76% -
  Horiz. % 202.23% 205.28% 195.58% 196.21% 193.14% 137.76% 100.00%
Net Worth 451,913 446,334 457,492 270,177 268,509 189,815 205,045 69.11%
  QoQ % 1.25% -2.44% 69.33% 0.62% 41.46% -7.43% -
  Horiz. % 220.40% 217.68% 223.12% 131.76% 130.95% 92.57% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 6,973 - 9,172 - 5,582 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.92% 0.00% 164.30% 0.00% 100.00% -
Div Payout % - % 154.87 % - % 59.82 % - % 95.47 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 162.22% 0.00% 62.66% 0.00% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 451,913 446,334 457,492 270,177 268,509 189,815 205,045 69.11%
  QoQ % 1.25% -2.44% 69.33% 0.62% 41.46% -7.43% -
  Horiz. % 220.40% 217.68% 223.12% 131.76% 130.95% 92.57% 100.00%
NOSH 278,959 278,959 278,959 166,776 166,776 139,570 139,486 58.53%
  QoQ % 0.00% 0.00% 67.27% 0.00% 19.49% 0.06% -
  Horiz. % 199.99% 199.99% 199.99% 119.56% 119.56% 100.06% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.75 % 4.98 % 9.85 % 19.61 % 10.86 % 10.39 % 19.67 % -46.16%
  QoQ % 55.62% -49.44% -49.77% 80.57% 4.52% -47.18% -
  Horiz. % 39.40% 25.32% 50.08% 99.69% 55.21% 52.82% 100.00%
ROE 1.40 % 1.01 % 1.71 % 5.68 % 3.21 % 3.08 % 4.37 % -53.08%
  QoQ % 38.61% -40.94% -69.89% 76.95% 4.22% -29.52% -
  Horiz. % 32.04% 23.11% 39.13% 129.98% 73.46% 70.48% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.79 28.37 28.49 53.61 47.59 40.34 32.69 -8.10%
  QoQ % 1.48% -0.42% -46.86% 12.65% 17.97% 23.40% -
  Horiz. % 88.07% 86.78% 87.15% 164.00% 145.58% 123.40% 100.00%
EPS 2.23 1.41 2.81 9.19 5.17 4.19 6.43 -50.54%
  QoQ % 58.16% -49.82% -69.42% 77.76% 23.39% -34.84% -
  Horiz. % 34.68% 21.93% 43.70% 142.92% 80.40% 65.16% 100.00%
DPS 0.00 2.50 0.00 5.50 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.50% 0.00% 137.50% 0.00% 100.00% -
NAPS 1.6200 1.6000 1.6400 1.6200 1.6100 1.3600 1.4700 6.67%
  QoQ % 1.25% -2.44% 1.23% 0.62% 18.38% -7.48% -
  Horiz. % 110.20% 108.84% 111.56% 110.20% 109.52% 92.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.37 11.20 11.25 12.66 11.24 7.97 6.46 45.63%
  QoQ % 1.52% -0.44% -11.14% 12.63% 41.03% 23.37% -
  Horiz. % 176.01% 173.37% 174.15% 195.98% 173.99% 123.37% 100.00%
EPS 0.90 0.64 1.11 2.17 1.22 0.83 1.27 -20.46%
  QoQ % 40.62% -42.34% -48.85% 77.87% 46.99% -34.65% -
  Horiz. % 70.87% 50.39% 87.40% 170.87% 96.06% 65.35% 100.00%
DPS 0.00 0.99 0.00 1.30 0.00 0.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.32% 0.00% 164.56% 0.00% 100.00% -
NAPS 0.6398 0.6319 0.6477 0.3825 0.3801 0.2687 0.2903 69.11%
  QoQ % 1.25% -2.44% 69.33% 0.63% 41.46% -7.44% -
  Horiz. % 220.39% 217.67% 223.11% 131.76% 130.93% 92.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.0600 2.0400 2.5500 2.6200 2.7200 2.6500 3.8800 -
P/RPS 7.16 7.19 8.95 4.89 5.72 6.57 11.87 -28.54%
  QoQ % -0.42% -19.66% 83.03% -14.51% -12.94% -44.65% -
  Horiz. % 60.32% 60.57% 75.40% 41.20% 48.19% 55.35% 100.00%
P/EPS 90.63 126.38 90.70 28.49 52.61 63.25 60.34 31.06%
  QoQ % -28.29% 39.34% 218.36% -45.85% -16.82% 4.82% -
  Horiz. % 150.20% 209.45% 150.31% 47.22% 87.19% 104.82% 100.00%
EY 1.10 0.79 1.10 3.51 1.90 1.58 1.66 -23.94%
  QoQ % 39.24% -28.18% -68.66% 84.74% 20.25% -4.82% -
  Horiz. % 66.27% 47.59% 66.27% 211.45% 114.46% 95.18% 100.00%
DY 0.00 1.23 0.00 2.10 0.00 1.51 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.46% 0.00% 139.07% 0.00% 100.00% -
P/NAPS 1.27 1.28 1.55 1.62 1.69 1.95 2.64 -38.52%
  QoQ % -0.78% -17.42% -4.32% -4.14% -13.33% -26.14% -
  Horiz. % 48.11% 48.48% 58.71% 61.36% 64.02% 73.86% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 22/08/16 18/05/16 23/02/16 24/11/15 25/08/15 18/05/15 -
Price 2.1000 2.1400 2.4000 2.6100 2.7000 2.4000 3.9000 -
P/RPS 7.30 7.54 8.42 4.87 5.67 5.95 11.93 -27.86%
  QoQ % -3.18% -10.45% 72.90% -14.11% -4.71% -50.13% -
  Horiz. % 61.19% 63.20% 70.58% 40.82% 47.53% 49.87% 100.00%
P/EPS 92.39 132.57 85.36 28.39 52.22 57.28 60.65 32.29%
  QoQ % -30.31% 55.31% 200.67% -45.63% -8.83% -5.56% -
  Horiz. % 152.33% 218.58% 140.74% 46.81% 86.10% 94.44% 100.00%
EY 1.08 0.75 1.17 3.52 1.91 1.75 1.65 -24.56%
  QoQ % 44.00% -35.90% -66.76% 84.29% 9.14% 6.06% -
  Horiz. % 65.45% 45.45% 70.91% 213.33% 115.76% 106.06% 100.00%
DY 0.00 1.17 0.00 2.11 0.00 1.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.06% 0.00% 126.35% 0.00% 100.00% -
P/NAPS 1.30 1.34 1.46 1.61 1.68 1.76 2.65 -37.72%
  QoQ % -2.99% -8.22% -9.32% -4.17% -4.55% -33.58% -
  Horiz. % 49.06% 50.57% 55.09% 60.75% 63.40% 66.42% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

366  394  638  1074 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.70-0.045 
 DNEX 0.895+0.03 
 PRIVA 0.225+0.02 
 SERBADK-WA 0.115-0.01 
 KNM 0.2050.00 
 QES 0.85+0.11 
 JETSON 0.435+0.05 
 SOLUTN 1.42-0.02 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.0850.00 

FEATURED POSTS

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