Highlights

[DPHARMA] YoY Annual (Unaudited) 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 YoY -     9.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 498,722 467,987 312,940 270,680 176,961 162,405 135,310 24.27%
  YoY % 6.57% 49.55% 15.61% 52.96% 8.96% 20.02% -
  Horiz. % 368.58% 345.86% 231.28% 200.04% 130.78% 120.02% 100.00%
PBT 59,666 51,796 31,479 49,755 46,509 40,175 35,298 9.14%
  YoY % 15.19% 64.54% -36.73% 6.98% 15.77% 13.82% -
  Horiz. % 169.04% 146.74% 89.18% 140.96% 131.76% 113.82% 100.00%
Tax -12,025 -9,696 -4,653 0 0 -7,900 -9,284 4.40%
  YoY % -24.02% -108.38% 0.00% 0.00% 0.00% 14.91% -
  Horiz. % 129.52% 104.44% 50.12% -0.00% -0.00% 85.09% 100.00%
NP 47,641 42,100 26,826 49,755 46,509 32,275 26,014 10.61%
  YoY % 13.16% 56.94% -46.08% 6.98% 44.10% 24.07% -
  Horiz. % 183.14% 161.84% 103.12% 191.26% 178.78% 124.07% 100.00%
NP to SH 47,641 42,492 27,115 38,775 35,271 32,275 26,014 10.61%
  YoY % 12.12% 56.71% -30.07% 9.93% 9.28% 24.07% -
  Horiz. % 183.14% 163.34% 104.23% 149.05% 135.58% 124.07% 100.00%
Tax Rate 20.15 % 18.72 % 14.78 % - % - % 19.66 % 26.30 % -4.34%
  YoY % 7.64% 26.66% 0.00% 0.00% 0.00% -25.25% -
  Horiz. % 76.62% 71.18% 56.20% 0.00% 0.00% 74.75% 100.00%
Total Cost 451,081 425,887 286,114 220,925 130,452 130,130 109,296 26.64%
  YoY % 5.92% 48.85% 29.51% 69.35% 0.25% 19.06% -
  Horiz. % 412.71% 389.66% 261.78% 202.13% 119.36% 119.06% 100.00%
Net Worth 483,173 479,809 454,703 270,177 192,942 181,850 169,354 19.08%
  YoY % 0.70% 5.52% 68.30% 40.03% 6.10% 7.38% -
  Horiz. % 285.30% 283.32% 268.49% 159.53% 113.93% 107.38% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 36,403 23,711 18,132 15,843 25,679 24,293 19,434 11.02%
  YoY % 53.53% 30.77% 14.44% -38.30% 5.71% 25.00% -
  Horiz. % 187.32% 122.01% 93.30% 81.53% 132.14% 125.00% 100.00%
Div Payout % 76.41 % 55.80 % 66.87 % 40.86 % 72.81 % 75.27 % 74.71 % 0.38%
  YoY % 36.94% -16.55% 63.66% -43.88% -3.27% 0.75% -
  Horiz. % 102.28% 74.69% 89.51% 54.69% 97.46% 100.75% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 483,173 479,809 454,703 270,177 192,942 181,850 169,354 19.08%
  YoY % 0.70% 5.52% 68.30% 40.03% 6.10% 7.38% -
  Horiz. % 285.30% 283.32% 268.49% 159.53% 113.93% 107.38% 100.00%
NOSH 661,881 278,959 278,959 166,776 138,807 138,817 138,815 29.72%
  YoY % 137.27% 0.00% 67.27% 20.15% -0.01% 0.00% -
  Horiz. % 476.81% 200.96% 200.96% 120.14% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.55 % 9.00 % 8.57 % 18.38 % 26.28 % 19.87 % 19.23 % -11.01%
  YoY % 6.11% 5.02% -53.37% -30.06% 32.26% 3.33% -
  Horiz. % 49.66% 46.80% 44.57% 95.58% 136.66% 103.33% 100.00%
ROE 9.86 % 8.86 % 5.96 % 14.35 % 18.28 % 17.75 % 15.36 % -7.12%
  YoY % 11.29% 48.66% -58.47% -21.50% 2.99% 15.56% -
  Horiz. % 64.19% 57.68% 38.80% 93.42% 119.01% 115.56% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.35 167.76 112.18 162.30 127.49 116.99 97.47 -4.20%
  YoY % -55.08% 49.55% -30.88% 27.30% 8.98% 20.03% -
  Horiz. % 77.31% 172.11% 115.09% 166.51% 130.80% 120.03% 100.00%
EPS 7.26 15.09 9.62 19.17 25.41 23.25 18.74 -14.61%
  YoY % -51.89% 56.86% -49.82% -24.56% 9.29% 24.07% -
  Horiz. % 38.74% 80.52% 51.33% 102.29% 135.59% 124.07% 100.00%
DPS 5.50 8.50 6.50 9.50 18.50 17.50 14.00 -14.41%
  YoY % -35.29% 30.77% -31.58% -48.65% 5.71% 25.00% -
  Horiz. % 39.29% 60.71% 46.43% 67.86% 132.14% 125.00% 100.00%
NAPS 0.7300 1.7200 1.6300 1.6200 1.3900 1.3100 1.2200 -8.20%
  YoY % -57.56% 5.52% 0.62% 16.55% 6.11% 7.38% -
  Horiz. % 59.84% 140.98% 133.61% 132.79% 113.93% 107.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 70.61 66.26 44.31 38.32 25.05 22.99 19.16 24.27%
  YoY % 6.57% 49.54% 15.63% 52.97% 8.96% 19.99% -
  Horiz. % 368.53% 345.82% 231.26% 200.00% 130.74% 119.99% 100.00%
EPS 6.74 6.02 3.84 5.49 4.99 4.57 3.68 10.61%
  YoY % 11.96% 56.77% -30.05% 10.02% 9.19% 24.18% -
  Horiz. % 183.15% 163.59% 104.35% 149.18% 135.60% 124.18% 100.00%
DPS 5.15 3.36 2.57 2.24 3.64 3.44 2.75 11.02%
  YoY % 53.27% 30.74% 14.73% -38.46% 5.81% 25.09% -
  Horiz. % 187.27% 122.18% 93.45% 81.45% 132.36% 125.09% 100.00%
NAPS 0.6841 0.6793 0.6438 0.3825 0.2732 0.2575 0.2398 19.08%
  YoY % 0.71% 5.51% 68.31% 40.01% 6.10% 7.38% -
  Horiz. % 285.28% 283.28% 268.47% 159.51% 113.93% 107.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.9500 2.5300 1.9800 2.6200 2.5000 2.5800 2.1300 -
P/RPS 1.26 1.51 1.76 1.61 1.96 2.21 2.19 -8.80%
  YoY % -16.56% -14.20% 9.32% -17.86% -11.31% 0.91% -
  Horiz. % 57.53% 68.95% 80.37% 73.52% 89.50% 100.91% 100.00%
P/EPS 13.20 16.61 20.37 11.27 9.84 11.10 11.37 2.52%
  YoY % -20.53% -18.46% 80.75% 14.53% -11.35% -2.37% -
  Horiz. % 116.09% 146.09% 179.16% 99.12% 86.54% 97.63% 100.00%
EY 7.58 6.02 4.91 8.87 10.16 9.01 8.80 -2.46%
  YoY % 25.91% 22.61% -44.64% -12.70% 12.76% 2.39% -
  Horiz. % 86.14% 68.41% 55.80% 100.80% 115.45% 102.39% 100.00%
DY 5.79 3.36 3.28 3.63 7.40 6.78 6.57 -2.08%
  YoY % 72.32% 2.44% -9.64% -50.95% 9.14% 3.20% -
  Horiz. % 88.13% 51.14% 49.92% 55.25% 112.63% 103.20% 100.00%
P/NAPS 1.30 1.47 1.21 1.62 1.80 1.97 1.75 -4.83%
  YoY % -11.56% 21.49% -25.31% -10.00% -8.63% 12.57% -
  Horiz. % 74.29% 84.00% 69.14% 92.57% 102.86% 112.57% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 18/02/19 28/02/18 24/02/17 23/02/16 24/02/15 26/02/14 25/02/13 -
Price 1.0300 2.9700 2.2300 2.6100 2.9200 2.6000 2.1700 -
P/RPS 1.37 1.77 1.99 1.61 2.29 2.22 2.23 -7.80%
  YoY % -22.60% -11.06% 23.60% -29.69% 3.15% -0.45% -
  Horiz. % 61.43% 79.37% 89.24% 72.20% 102.69% 99.55% 100.00%
P/EPS 14.31 19.50 22.94 11.23 11.49 11.18 11.58 3.59%
  YoY % -26.62% -15.00% 104.27% -2.26% 2.77% -3.45% -
  Horiz. % 123.58% 168.39% 198.10% 96.98% 99.22% 96.55% 100.00%
EY 6.99 5.13 4.36 8.91 8.70 8.94 8.64 -3.47%
  YoY % 36.26% 17.66% -51.07% 2.41% -2.68% 3.47% -
  Horiz. % 80.90% 59.38% 50.46% 103.12% 100.69% 103.47% 100.00%
DY 5.34 2.86 2.91 3.64 6.34 6.73 6.45 -3.10%
  YoY % 86.71% -1.72% -20.05% -42.59% -5.79% 4.34% -
  Horiz. % 82.79% 44.34% 45.12% 56.43% 98.29% 104.34% 100.00%
P/NAPS 1.41 1.73 1.37 1.61 2.10 1.98 1.78 -3.81%
  YoY % -18.50% 26.28% -14.91% -23.33% 6.06% 11.24% -
  Horiz. % 79.21% 97.19% 76.97% 90.45% 117.98% 111.24% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

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