Highlights

[DPHARMA] YoY Annualized Quarter Result on 2013-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 19-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -7.31%    YoY -     20.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 318,542 241,705 167,916 155,561 133,242 140,128 132,322 15.75%
  YoY % 31.79% 43.94% 7.94% 16.75% -4.91% 5.90% -
  Horiz. % 240.73% 182.66% 126.90% 117.56% 100.70% 105.90% 100.00%
PBT 33,573 42,968 43,452 41,356 35,064 35,856 35,736 -1.03%
  YoY % -21.86% -1.11% 5.07% 17.94% -2.21% 0.34% -
  Horiz. % 93.95% 120.24% 121.59% 115.73% 98.12% 100.34% 100.00%
Tax -9,580 -11,714 -10,685 -9,122 -8,374 -8,686 -8,996 1.05%
  YoY % 18.22% -9.63% -17.13% -8.93% 3.59% 3.44% -
  Horiz. % 106.49% 130.22% 118.78% 101.41% 93.09% 96.56% 100.00%
NP 23,993 31,253 32,766 32,233 26,689 27,169 26,740 -1.79%
  YoY % -23.23% -4.62% 1.65% 20.77% -1.77% 1.61% -
  Horiz. % 89.73% 116.88% 122.54% 120.54% 99.81% 101.61% 100.00%
NP to SH 25,156 31,253 32,766 32,233 26,689 27,169 26,740 -1.01%
  YoY % -19.51% -4.62% 1.65% 20.77% -1.77% 1.61% -
  Horiz. % 94.08% 116.88% 122.54% 120.54% 99.81% 101.61% 100.00%
Tax Rate 28.53 % 27.26 % 24.59 % 22.06 % 23.88 % 24.23 % 25.17 % 2.11%
  YoY % 4.66% 10.86% 11.47% -7.62% -1.44% -3.73% -
  Horiz. % 113.35% 108.30% 97.70% 87.64% 94.87% 96.27% 100.00%
Total Cost 294,549 210,452 135,149 123,328 106,553 112,958 105,582 18.63%
  YoY % 39.96% 55.72% 9.59% 15.74% -5.67% 6.99% -
  Horiz. % 278.98% 199.32% 128.00% 116.81% 100.92% 106.99% 100.00%
Net Worth 451,913 268,509 187,436 179,125 167,965 162,405 148,504 20.36%
  YoY % 68.30% 43.25% 4.64% 6.64% 3.42% 9.36% -
  Horiz. % 304.31% 180.81% 126.22% 120.62% 113.10% 109.36% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 7,404 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 22.60 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 451,913 268,509 187,436 179,125 167,965 162,405 148,504 20.36%
  YoY % 68.30% 43.25% 4.64% 6.64% 3.42% 9.36% -
  Horiz. % 304.31% 180.81% 126.22% 120.62% 113.10% 109.36% 100.00%
NOSH 278,959 166,776 138,841 138,856 138,814 138,807 138,788 12.33%
  YoY % 67.27% 20.12% -0.01% 0.03% 0.00% 0.01% -
  Horiz. % 201.00% 120.17% 100.04% 100.05% 100.02% 100.01% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.53 % 12.93 % 19.51 % 20.72 % 20.03 % 19.39 % 20.21 % -15.16%
  YoY % -41.76% -33.73% -5.84% 3.44% 3.30% -4.06% -
  Horiz. % 37.26% 63.98% 96.54% 102.52% 99.11% 95.94% 100.00%
ROE 5.57 % 11.64 % 17.48 % 17.99 % 15.89 % 16.73 % 18.01 % -17.75%
  YoY % -52.15% -33.41% -2.83% 13.22% -5.02% -7.11% -
  Horiz. % 30.93% 64.63% 97.06% 99.89% 88.23% 92.89% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 114.19 144.93 120.94 112.03 95.99 100.95 95.34 3.05%
  YoY % -21.21% 19.84% 7.95% 16.71% -4.91% 5.88% -
  Horiz. % 119.77% 152.01% 126.85% 117.51% 100.68% 105.88% 100.00%
EPS 8.60 18.72 23.60 23.21 19.23 19.57 19.27 -12.57%
  YoY % -54.06% -20.68% 1.68% 20.70% -1.74% 1.56% -
  Horiz. % 44.63% 97.15% 122.47% 120.45% 99.79% 101.56% 100.00%
DPS 0.00 0.00 5.33 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6200 1.6100 1.3500 1.2900 1.2100 1.1700 1.0700 7.15%
  YoY % 0.62% 19.26% 4.65% 6.61% 3.42% 9.35% -
  Horiz. % 151.40% 150.47% 126.17% 120.56% 113.08% 109.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.10 34.22 23.77 22.02 18.86 19.84 18.73 15.76%
  YoY % 31.79% 43.96% 7.95% 16.76% -4.94% 5.93% -
  Horiz. % 240.79% 182.70% 126.91% 117.57% 100.69% 105.93% 100.00%
EPS 3.56 4.42 4.64 4.56 3.78 3.85 3.79 -1.04%
  YoY % -19.46% -4.74% 1.75% 20.63% -1.82% 1.58% -
  Horiz. % 93.93% 116.62% 122.43% 120.32% 99.74% 101.58% 100.00%
DPS 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6398 0.3801 0.2654 0.2536 0.2378 0.2299 0.2102 20.36%
  YoY % 68.32% 43.22% 4.65% 6.64% 3.44% 9.37% -
  Horiz. % 304.38% 180.83% 126.26% 120.65% 113.13% 109.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.0600 2.7200 3.1700 2.5500 2.3600 2.1000 2.4400 -
P/RPS 1.80 1.88 2.62 2.28 2.46 2.08 2.56 -5.70%
  YoY % -4.26% -28.24% 14.91% -7.32% 18.27% -18.75% -
  Horiz. % 70.31% 73.44% 102.34% 89.06% 96.09% 81.25% 100.00%
P/EPS 22.84 14.51 13.43 10.99 12.27 10.73 12.66 10.32%
  YoY % 57.41% 8.04% 22.20% -10.43% 14.35% -15.24% -
  Horiz. % 180.41% 114.61% 106.08% 86.81% 96.92% 84.76% 100.00%
EY 4.38 6.89 7.44 9.10 8.15 9.32 7.90 -9.35%
  YoY % -36.43% -7.39% -18.24% 11.66% -12.55% 17.97% -
  Horiz. % 55.44% 87.22% 94.18% 115.19% 103.16% 117.97% 100.00%
DY 0.00 0.00 1.68 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.27 1.69 2.35 1.98 1.95 1.79 2.28 -9.28%
  YoY % -24.85% -28.09% 18.69% 1.54% 8.94% -21.49% -
  Horiz. % 55.70% 74.12% 103.07% 86.84% 85.53% 78.51% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 24/11/15 21/11/14 19/11/13 23/11/12 21/11/11 26/11/10 -
Price 2.1000 2.7000 3.0100 2.5600 2.2800 2.1000 2.3800 -
P/RPS 1.84 1.86 2.49 2.29 2.38 2.08 2.50 -4.98%
  YoY % -1.08% -25.30% 8.73% -3.78% 14.42% -16.80% -
  Horiz. % 73.60% 74.40% 99.60% 91.60% 95.20% 83.20% 100.00%
P/EPS 23.29 14.41 12.75 11.03 11.86 10.73 12.35 11.14%
  YoY % 61.62% 13.02% 15.59% -7.00% 10.53% -13.12% -
  Horiz. % 188.58% 116.68% 103.24% 89.31% 96.03% 86.88% 100.00%
EY 4.29 6.94 7.84 9.07 8.43 9.32 8.10 -10.04%
  YoY % -38.18% -11.48% -13.56% 7.59% -9.55% 15.06% -
  Horiz. % 52.96% 85.68% 96.79% 111.98% 104.07% 115.06% 100.00%
DY 0.00 0.00 1.77 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.30 1.68 2.23 1.98 1.88 1.79 2.22 -8.53%
  YoY % -22.62% -24.66% 12.63% 5.32% 5.03% -19.37% -
  Horiz. % 58.56% 75.68% 100.45% 89.19% 84.68% 80.63% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

304  350  579  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.205+0.155 
 GIIB-OR 0.0050.00 
 VSOLAR 0.0150.00 
 PANTECH-WB 0.10+0.03 
 BCMALL 0.165+0.005 
 GFM-WC 0.065+0.015 
 ENCORP 0.32-0.005 
 GADANG-WB 0.025+0.01 
 HEXIND-WA 0.095-0.015 
PARTNERS & BROKERS