Highlights

[DPHARMA] QoQ Quarter Result on 2014-03-31 [#1]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -10.18%    YoY -     24.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 51,024 44,819 40,623 40,495 45,734 40,845 37,988 21.67%
  QoQ % 13.84% 10.33% 0.32% -11.46% 11.97% 7.52% -
  Horiz. % 134.32% 117.98% 106.94% 106.60% 120.39% 107.52% 100.00%
PBT 13,921 11,287 10,107 11,175 9,160 9,054 13,007 4.62%
  QoQ % 23.34% 11.68% -9.56% 22.00% 1.17% -30.39% -
  Horiz. % 107.03% 86.78% 77.70% 85.92% 70.42% 69.61% 100.00%
Tax 0 -2,605 -2,594 -2,810 153 -2,268 -2,318 -
  QoQ % 0.00% -0.42% 7.69% -1,936.60% 106.75% 2.16% -
  Horiz. % -0.00% 112.38% 111.91% 121.23% -6.60% 97.84% 100.00%
NP 13,921 8,682 7,513 8,365 9,313 6,786 10,689 19.20%
  QoQ % 60.34% 15.56% -10.19% -10.18% 37.24% -36.51% -
  Horiz. % 130.24% 81.22% 70.29% 78.26% 87.13% 63.49% 100.00%
NP to SH 11,119 8,682 7,513 8,365 9,313 6,786 10,689 2.66%
  QoQ % 28.07% 15.56% -10.19% -10.18% 37.24% -36.51% -
  Horiz. % 104.02% 81.22% 70.29% 78.26% 87.13% 63.49% 100.00%
Tax Rate - % 23.08 % 25.67 % 25.15 % -1.67 % 25.05 % 17.82 % -
  QoQ % 0.00% -10.09% 2.07% 1,605.99% -106.67% 40.57% -
  Horiz. % 0.00% 129.52% 144.05% 141.13% -9.37% 140.57% 100.00%
Total Cost 37,103 36,137 33,110 32,130 36,421 34,059 27,299 22.63%
  QoQ % 2.67% 9.14% 3.05% -11.78% 6.94% 24.76% -
  Horiz. % 135.91% 132.37% 121.29% 117.70% 133.42% 124.76% 100.00%
Net Worth 192,951 187,531 179,145 190,050 181,818 179,017 187,404 1.96%
  QoQ % 2.89% 4.68% -5.74% 4.53% 1.56% -4.48% -
  Horiz. % 102.96% 100.07% 95.59% 101.41% 97.02% 95.52% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 20,128 - 5,554 - 18,737 - 5,552 135.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 362.49% 0.00% 100.04% 0.00% 337.44% 0.00% 100.00%
Div Payout % 181.02 % - % 73.94 % - % 201.19 % - % 51.95 % 129.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 348.45% 0.00% 142.33% 0.00% 387.28% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 192,951 187,531 179,145 190,050 181,818 179,017 187,404 1.96%
  QoQ % 2.89% 4.68% -5.74% 4.53% 1.56% -4.48% -
  Horiz. % 102.96% 100.07% 95.59% 101.41% 97.02% 95.52% 100.00%
NOSH 138,813 138,912 138,872 138,723 138,792 138,773 138,818 -0.00%
  QoQ % -0.07% 0.03% 0.11% -0.05% 0.01% -0.03% -
  Horiz. % 100.00% 100.07% 100.04% 99.93% 99.98% 99.97% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 27.28 % 19.37 % 18.49 % 20.66 % 20.36 % 16.61 % 28.14 % -2.04%
  QoQ % 40.84% 4.76% -10.50% 1.47% 22.58% -40.97% -
  Horiz. % 96.94% 68.83% 65.71% 73.42% 72.35% 59.03% 100.00%
ROE 5.76 % 4.63 % 4.19 % 4.40 % 5.12 % 3.79 % 5.70 % 0.70%
  QoQ % 24.41% 10.50% -4.77% -14.06% 35.09% -33.51% -
  Horiz. % 101.05% 81.23% 73.51% 77.19% 89.82% 66.49% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 36.76 32.26 29.25 29.19 32.95 29.43 27.37 21.67%
  QoQ % 13.95% 10.29% 0.21% -11.41% 11.96% 7.53% -
  Horiz. % 134.31% 117.87% 106.87% 106.65% 120.39% 107.53% 100.00%
EPS 8.01 6.25 5.41 6.03 6.71 4.89 7.70 2.66%
  QoQ % 28.16% 15.53% -10.28% -10.13% 37.22% -36.49% -
  Horiz. % 104.03% 81.17% 70.26% 78.31% 87.14% 63.51% 100.00%
DPS 14.50 0.00 4.00 0.00 13.50 0.00 4.00 135.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 362.50% 0.00% 100.00% 0.00% 337.50% 0.00% 100.00%
NAPS 1.3900 1.3500 1.2900 1.3700 1.3100 1.2900 1.3500 1.96%
  QoQ % 2.96% 4.65% -5.84% 4.58% 1.55% -4.44% -
  Horiz. % 102.96% 100.00% 95.56% 101.48% 97.04% 95.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.22 6.35 5.75 5.73 6.47 5.78 5.38 21.60%
  QoQ % 13.70% 10.43% 0.35% -11.44% 11.94% 7.43% -
  Horiz. % 134.20% 118.03% 106.88% 106.51% 120.26% 107.43% 100.00%
EPS 1.57 1.23 1.06 1.18 1.32 0.96 1.51 2.62%
  QoQ % 27.64% 16.04% -10.17% -10.61% 37.50% -36.42% -
  Horiz. % 103.97% 81.46% 70.20% 78.15% 87.42% 63.58% 100.00%
DPS 2.85 0.00 0.79 0.00 2.65 0.00 0.79 134.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 360.76% 0.00% 100.00% 0.00% 335.44% 0.00% 100.00%
NAPS 0.2732 0.2655 0.2536 0.2691 0.2574 0.2534 0.2653 1.97%
  QoQ % 2.90% 4.69% -5.76% 4.55% 1.58% -4.49% -
  Horiz. % 102.98% 100.08% 95.59% 101.43% 97.02% 95.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.5000 3.1700 2.9700 3.0300 2.5800 2.5500 2.3800 -
P/RPS 6.80 9.83 10.15 10.38 7.83 8.66 8.70 -15.11%
  QoQ % -30.82% -3.15% -2.22% 32.57% -9.58% -0.46% -
  Horiz. % 78.16% 112.99% 116.67% 119.31% 90.00% 99.54% 100.00%
P/EPS 31.21 50.72 54.90 50.25 38.45 52.15 30.91 0.64%
  QoQ % -38.47% -7.61% 9.25% 30.69% -26.27% 68.72% -
  Horiz. % 100.97% 164.09% 177.61% 162.57% 124.39% 168.72% 100.00%
EY 3.20 1.97 1.82 1.99 2.60 1.92 3.24 -0.82%
  QoQ % 62.44% 8.24% -8.54% -23.46% 35.42% -40.74% -
  Horiz. % 98.77% 60.80% 56.17% 61.42% 80.25% 59.26% 100.00%
DY 5.80 0.00 1.35 0.00 5.23 0.00 1.68 127.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 345.24% 0.00% 80.36% 0.00% 311.31% 0.00% 100.00%
P/NAPS 1.80 2.35 2.30 2.21 1.97 1.98 1.76 1.51%
  QoQ % -23.40% 2.17% 4.07% 12.18% -0.51% 12.50% -
  Horiz. % 102.27% 133.52% 130.68% 125.57% 111.93% 112.50% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 21/11/14 26/08/14 20/05/14 26/02/14 19/11/13 28/08/13 -
Price 2.9200 3.0100 3.3700 3.0900 2.6000 2.5600 2.4400 -
P/RPS 7.94 9.33 11.52 10.59 7.89 8.70 8.92 -7.45%
  QoQ % -14.90% -19.01% 8.78% 34.22% -9.31% -2.47% -
  Horiz. % 89.01% 104.60% 129.15% 118.72% 88.45% 97.53% 100.00%
P/EPS 36.45 48.16 62.29 51.24 38.75 52.35 31.69 9.75%
  QoQ % -24.31% -22.68% 21.57% 32.23% -25.98% 65.19% -
  Horiz. % 115.02% 151.97% 196.56% 161.69% 122.28% 165.19% 100.00%
EY 2.74 2.08 1.61 1.95 2.58 1.91 3.16 -9.05%
  QoQ % 31.73% 29.19% -17.44% -24.42% 35.08% -39.56% -
  Horiz. % 86.71% 65.82% 50.95% 61.71% 81.65% 60.44% 100.00%
DY 4.97 0.00 1.19 0.00 5.19 0.00 1.64 108.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 303.05% 0.00% 72.56% 0.00% 316.46% 0.00% 100.00%
P/NAPS 2.10 2.23 2.61 2.26 1.98 1.98 1.81 10.38%
  QoQ % -5.83% -14.56% 15.49% 14.14% 0.00% 9.39% -
  Horiz. % 116.02% 123.20% 144.20% 124.86% 109.39% 109.39% 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
 
 

304  341  556  1311 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.215+0.165 
 GIIB-OR 0.0050.00 
 PANTECH-WB 0.095+0.025 
 BCMALL 0.175+0.015 
 GFM-WC 0.07+0.02 
 ENCORP 0.3250.00 
 HEXIND-WA 0.095-0.015 
 PASDEC-WA 0.085+0.02 
 GADANG-WB 0.025+0.01 
PARTNERS & BROKERS