Highlights

[DPHARMA] QoQ Quarter Result on 2013-03-31 [#1]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     11.69%    YoY -     -0.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 45,734 40,845 37,988 37,837 35,378 29,521 34,355 20.95%
  QoQ % 11.97% 7.52% 0.40% 6.95% 19.84% -14.07% -
  Horiz. % 133.12% 118.89% 110.57% 110.14% 102.98% 85.93% 100.00%
PBT 9,160 9,054 13,007 8,956 9,000 8,391 9,037 0.90%
  QoQ % 1.17% -30.39% 45.23% -0.49% 7.26% -7.15% -
  Horiz. % 101.36% 100.19% 143.93% 99.10% 99.59% 92.85% 100.00%
Tax 153 -2,268 -2,318 -2,257 -3,002 -1,949 -2,170 -
  QoQ % 106.75% 2.16% -2.70% 24.82% -54.03% 10.18% -
  Horiz. % -7.05% 104.52% 106.82% 104.01% 138.34% 89.82% 100.00%
NP 9,313 6,786 10,689 6,699 5,998 6,442 6,867 22.45%
  QoQ % 37.24% -36.51% 59.56% 11.69% -6.89% -6.19% -
  Horiz. % 135.62% 98.82% 155.66% 97.55% 87.35% 93.81% 100.00%
NP to SH 9,313 6,786 10,689 6,699 5,998 6,442 6,867 22.45%
  QoQ % 37.24% -36.51% 59.56% 11.69% -6.89% -6.19% -
  Horiz. % 135.62% 98.82% 155.66% 97.55% 87.35% 93.81% 100.00%
Tax Rate -1.67 % 25.05 % 17.82 % 25.20 % 33.36 % 23.23 % 24.01 % -
  QoQ % -106.67% 40.57% -29.29% -24.46% 43.61% -3.25% -
  Horiz. % -6.96% 104.33% 74.22% 104.96% 138.94% 96.75% 100.00%
Total Cost 36,421 34,059 27,299 31,138 29,380 23,079 27,488 20.57%
  QoQ % 6.94% 24.76% -12.33% 5.98% 27.30% -16.04% -
  Horiz. % 132.50% 123.90% 99.31% 113.28% 106.88% 83.96% 100.00%
Net Worth 181,818 179,017 187,404 176,143 169,359 167,991 162,310 7.84%
  QoQ % 1.56% -4.48% 6.39% 4.01% 0.81% 3.50% -
  Horiz. % 112.02% 110.29% 115.46% 108.52% 104.34% 103.50% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,737 - 5,552 - 14,576 - 4,855 145.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 385.90% 0.00% 114.36% 0.00% 300.20% 0.00% 100.00%
Div Payout % 201.19 % - % 51.95 % - % 243.02 % - % 70.71 % 100.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 284.53% 0.00% 73.47% 0.00% 343.69% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 181,818 179,017 187,404 176,143 169,359 167,991 162,310 7.84%
  QoQ % 1.56% -4.48% 6.39% 4.01% 0.81% 3.50% -
  Horiz. % 112.02% 110.29% 115.46% 108.52% 104.34% 103.50% 100.00%
NOSH 138,792 138,773 138,818 138,695 138,819 138,836 138,727 0.03%
  QoQ % 0.01% -0.03% 0.09% -0.09% -0.01% 0.08% -
  Horiz. % 100.05% 100.03% 100.07% 99.98% 100.07% 100.08% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.36 % 16.61 % 28.14 % 17.70 % 16.95 % 21.82 % 19.99 % 1.23%
  QoQ % 22.58% -40.97% 58.98% 4.42% -22.32% 9.15% -
  Horiz. % 101.85% 83.09% 140.77% 88.54% 84.79% 109.15% 100.00%
ROE 5.12 % 3.79 % 5.70 % 3.80 % 3.54 % 3.83 % 4.23 % 13.54%
  QoQ % 35.09% -33.51% 50.00% 7.34% -7.57% -9.46% -
  Horiz. % 121.04% 89.60% 134.75% 89.83% 83.69% 90.54% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.95 29.43 27.37 27.28 25.48 21.26 24.76 20.92%
  QoQ % 11.96% 7.53% 0.33% 7.06% 19.85% -14.14% -
  Horiz. % 133.08% 118.86% 110.54% 110.18% 102.91% 85.86% 100.00%
EPS 6.71 4.89 7.70 4.83 4.32 4.64 4.95 22.42%
  QoQ % 37.22% -36.49% 59.42% 11.81% -6.90% -6.26% -
  Horiz. % 135.56% 98.79% 155.56% 97.58% 87.27% 93.74% 100.00%
DPS 13.50 0.00 4.00 0.00 10.50 0.00 3.50 145.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 385.71% 0.00% 114.29% 0.00% 300.00% 0.00% 100.00%
NAPS 1.3100 1.2900 1.3500 1.2700 1.2200 1.2100 1.1700 7.80%
  QoQ % 1.55% -4.44% 6.30% 4.10% 0.83% 3.42% -
  Horiz. % 111.97% 110.26% 115.38% 108.55% 104.27% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.86 4.34 4.03 4.02 3.76 3.13 3.65 20.97%
  QoQ % 11.98% 7.69% 0.25% 6.91% 20.13% -14.25% -
  Horiz. % 133.15% 118.90% 110.41% 110.14% 103.01% 85.75% 100.00%
EPS 0.99 0.72 1.13 0.71 0.64 0.68 0.73 22.45%
  QoQ % 37.50% -36.28% 59.15% 10.94% -5.88% -6.85% -
  Horiz. % 135.62% 98.63% 154.79% 97.26% 87.67% 93.15% 100.00%
DPS 1.99 0.00 0.59 0.00 1.55 0.00 0.52 144.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 382.69% 0.00% 113.46% 0.00% 298.08% 0.00% 100.00%
NAPS 0.1931 0.1901 0.1990 0.1870 0.1798 0.1784 0.1723 7.87%
  QoQ % 1.58% -4.47% 6.42% 4.00% 0.78% 3.54% -
  Horiz. % 112.07% 110.33% 115.50% 108.53% 104.35% 103.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.5800 2.5500 2.3800 2.2300 2.1300 2.3600 2.2300 -
P/RPS 7.83 8.66 8.70 8.17 8.36 11.10 9.00 -8.84%
  QoQ % -9.58% -0.46% 6.49% -2.27% -24.68% 23.33% -
  Horiz. % 87.00% 96.22% 96.67% 90.78% 92.89% 123.33% 100.00%
P/EPS 38.45 52.15 30.91 46.17 49.30 50.86 45.05 -10.00%
  QoQ % -26.27% 68.72% -33.05% -6.35% -3.07% 12.90% -
  Horiz. % 85.35% 115.76% 68.61% 102.49% 109.43% 112.90% 100.00%
EY 2.60 1.92 3.24 2.17 2.03 1.97 2.22 11.08%
  QoQ % 35.42% -40.74% 49.31% 6.90% 3.05% -11.26% -
  Horiz. % 117.12% 86.49% 145.95% 97.75% 91.44% 88.74% 100.00%
DY 5.23 0.00 1.68 0.00 4.93 0.00 1.57 122.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.12% 0.00% 107.01% 0.00% 314.01% 0.00% 100.00%
P/NAPS 1.97 1.98 1.76 1.76 1.75 1.95 1.91 2.08%
  QoQ % -0.51% 12.50% 0.00% 0.57% -10.26% 2.09% -
  Horiz. % 103.14% 103.66% 92.15% 92.15% 91.62% 102.09% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 19/11/13 28/08/13 27/05/13 25/02/13 23/11/12 16/08/12 -
Price 2.6000 2.5600 2.4400 2.5100 2.1700 2.2800 2.3800 -
P/RPS 7.89 8.70 8.92 9.20 8.51 10.72 9.61 -12.29%
  QoQ % -9.31% -2.47% -3.04% 8.11% -20.62% 11.55% -
  Horiz. % 82.10% 90.53% 92.82% 95.73% 88.55% 111.55% 100.00%
P/EPS 38.75 52.35 31.69 51.97 50.22 49.14 48.08 -13.36%
  QoQ % -25.98% 65.19% -39.02% 3.48% 2.20% 2.20% -
  Horiz. % 80.59% 108.88% 65.91% 108.09% 104.45% 102.20% 100.00%
EY 2.58 1.91 3.16 1.92 1.99 2.04 2.08 15.40%
  QoQ % 35.08% -39.56% 64.58% -3.52% -2.45% -1.92% -
  Horiz. % 124.04% 91.83% 151.92% 92.31% 95.67% 98.08% 100.00%
DY 5.19 0.00 1.64 0.00 4.84 0.00 1.47 131.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 353.06% 0.00% 111.56% 0.00% 329.25% 0.00% 100.00%
P/NAPS 1.98 1.98 1.81 1.98 1.78 1.88 2.03 -1.64%
  QoQ % 0.00% 9.39% -8.59% 11.24% -5.32% -7.39% -
  Horiz. % 97.54% 97.54% 89.16% 97.54% 87.68% 92.61% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS