Highlights

[DPHARMA] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 23-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -1.70%    YoY -     -1.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 241,705 167,916 155,561 133,242 140,128 132,322 125,221 11.58%
  YoY % 43.94% 7.94% 16.75% -4.91% 5.90% 5.67% -
  Horiz. % 193.02% 134.10% 124.23% 106.41% 111.90% 105.67% 100.00%
PBT 42,968 43,452 41,356 35,064 35,856 35,736 39,473 1.42%
  YoY % -1.11% 5.07% 17.94% -2.21% 0.34% -9.47% -
  Horiz. % 108.85% 110.08% 104.77% 88.83% 90.84% 90.53% 100.00%
Tax -11,714 -10,685 -9,122 -8,374 -8,686 -8,996 -9,621 3.33%
  YoY % -9.63% -17.13% -8.93% 3.59% 3.44% 6.50% -
  Horiz. % 121.76% 111.06% 94.82% 87.04% 90.29% 93.50% 100.00%
NP 31,253 32,766 32,233 26,689 27,169 26,740 29,852 0.77%
  YoY % -4.62% 1.65% 20.77% -1.77% 1.61% -10.42% -
  Horiz. % 104.69% 109.76% 107.98% 89.41% 91.01% 89.58% 100.00%
NP to SH 31,253 32,766 32,233 26,689 27,169 26,740 29,852 0.77%
  YoY % -4.62% 1.65% 20.77% -1.77% 1.61% -10.42% -
  Horiz. % 104.69% 109.76% 107.98% 89.41% 91.01% 89.58% 100.00%
Tax Rate 27.26 % 24.59 % 22.06 % 23.88 % 24.23 % 25.17 % 24.37 % 1.88%
  YoY % 10.86% 11.47% -7.62% -1.44% -3.73% 3.28% -
  Horiz. % 111.86% 100.90% 90.52% 97.99% 99.43% 103.28% 100.00%
Total Cost 210,452 135,149 123,328 106,553 112,958 105,582 95,369 14.09%
  YoY % 55.72% 9.59% 15.74% -5.67% 6.99% 10.71% -
  Horiz. % 220.67% 141.71% 129.32% 111.73% 118.44% 110.71% 100.00%
Net Worth 268,509 187,436 179,125 167,965 162,405 148,504 142,967 11.07%
  YoY % 43.25% 4.64% 6.64% 3.42% 9.36% 3.87% -
  Horiz. % 187.81% 131.10% 125.29% 117.48% 113.60% 103.87% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 7,404 - - - - 111 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 6,668.55% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 22.60 % - % - % - % - % 0.37 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 6,108.11% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 268,509 187,436 179,125 167,965 162,405 148,504 142,967 11.07%
  YoY % 43.25% 4.64% 6.64% 3.42% 9.36% 3.87% -
  Horiz. % 187.81% 131.10% 125.29% 117.48% 113.60% 103.87% 100.00%
NOSH 166,776 138,841 138,856 138,814 138,807 138,788 138,803 3.11%
  YoY % 20.12% -0.01% 0.03% 0.00% 0.01% -0.01% -
  Horiz. % 120.15% 100.03% 100.04% 100.01% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.93 % 19.51 % 20.72 % 20.03 % 19.39 % 20.21 % 23.84 % -9.69%
  YoY % -33.73% -5.84% 3.44% 3.30% -4.06% -15.23% -
  Horiz. % 54.24% 81.84% 86.91% 84.02% 81.33% 84.77% 100.00%
ROE 11.64 % 17.48 % 17.99 % 15.89 % 16.73 % 18.01 % 20.88 % -9.28%
  YoY % -33.41% -2.83% 13.22% -5.02% -7.11% -13.75% -
  Horiz. % 55.75% 83.72% 86.16% 76.10% 80.12% 86.25% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 144.93 120.94 112.03 95.99 100.95 95.34 90.21 8.22%
  YoY % 19.84% 7.95% 16.71% -4.91% 5.88% 5.69% -
  Horiz. % 160.66% 134.06% 124.19% 106.41% 111.91% 105.69% 100.00%
EPS 18.72 23.60 23.21 19.23 19.57 19.27 21.51 -2.29%
  YoY % -20.68% 1.68% 20.70% -1.74% 1.56% -10.41% -
  Horiz. % 87.03% 109.72% 107.90% 89.40% 90.98% 89.59% 100.00%
DPS 0.00 5.33 0.00 0.00 0.00 0.00 0.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 6,662.50% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6100 1.3500 1.2900 1.2100 1.1700 1.0700 1.0300 7.73%
  YoY % 19.26% 4.65% 6.61% 3.42% 9.35% 3.88% -
  Horiz. % 156.31% 131.07% 125.24% 117.48% 113.59% 103.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.66 17.83 16.52 14.15 14.88 14.05 13.30 11.57%
  YoY % 43.91% 7.93% 16.75% -4.91% 5.91% 5.64% -
  Horiz. % 192.93% 134.06% 124.21% 106.39% 111.88% 105.64% 100.00%
EPS 3.32 3.48 3.42 2.83 2.88 2.84 3.17 0.77%
  YoY % -4.60% 1.75% 20.85% -1.74% 1.41% -10.41% -
  Horiz. % 104.73% 109.78% 107.89% 89.27% 90.85% 89.59% 100.00%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 7,900.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2851 0.1990 0.1902 0.1783 0.1724 0.1577 0.1518 11.07%
  YoY % 43.27% 4.63% 6.67% 3.42% 9.32% 3.89% -
  Horiz. % 187.81% 131.09% 125.30% 117.46% 113.57% 103.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.7200 3.1700 2.5500 2.3600 2.1000 2.4400 2.5800 -
P/RPS 1.88 2.62 2.28 2.46 2.08 2.56 2.86 -6.75%
  YoY % -28.24% 14.91% -7.32% 18.27% -18.75% -10.49% -
  Horiz. % 65.73% 91.61% 79.72% 86.01% 72.73% 89.51% 100.00%
P/EPS 14.51 13.43 10.99 12.27 10.73 12.66 12.00 3.21%
  YoY % 8.04% 22.20% -10.43% 14.35% -15.24% 5.50% -
  Horiz. % 120.92% 111.92% 91.58% 102.25% 89.42% 105.50% 100.00%
EY 6.89 7.44 9.10 8.15 9.32 7.90 8.34 -3.13%
  YoY % -7.39% -18.24% 11.66% -12.55% 17.97% -5.28% -
  Horiz. % 82.61% 89.21% 109.11% 97.72% 111.75% 94.72% 100.00%
DY 0.00 1.68 0.00 0.00 0.00 0.00 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 5,600.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.69 2.35 1.98 1.95 1.79 2.28 2.50 -6.31%
  YoY % -28.09% 18.69% 1.54% 8.94% -21.49% -8.80% -
  Horiz. % 67.60% 94.00% 79.20% 78.00% 71.60% 91.20% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 21/11/14 19/11/13 23/11/12 21/11/11 26/11/10 20/11/09 -
Price 2.7000 3.0100 2.5600 2.2800 2.1000 2.3800 2.4900 -
P/RPS 1.86 2.49 2.29 2.38 2.08 2.50 2.76 -6.36%
  YoY % -25.30% 8.73% -3.78% 14.42% -16.80% -9.42% -
  Horiz. % 67.39% 90.22% 82.97% 86.23% 75.36% 90.58% 100.00%
P/EPS 14.41 12.75 11.03 11.86 10.73 12.35 11.58 3.71%
  YoY % 13.02% 15.59% -7.00% 10.53% -13.12% 6.65% -
  Horiz. % 124.44% 110.10% 95.25% 102.42% 92.66% 106.65% 100.00%
EY 6.94 7.84 9.07 8.43 9.32 8.10 8.64 -3.58%
  YoY % -11.48% -13.56% 7.59% -9.55% 15.06% -6.25% -
  Horiz. % 80.32% 90.74% 104.98% 97.57% 107.87% 93.75% 100.00%
DY 0.00 1.77 0.00 0.00 0.00 0.00 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 5,900.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.68 2.23 1.98 1.88 1.79 2.22 2.42 -5.90%
  YoY % -24.66% 12.63% 5.32% 5.03% -19.37% -8.26% -
  Horiz. % 69.42% 92.15% 81.82% 77.69% 73.97% 91.74% 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!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS