Highlights

[DPHARMA] YoY Annualized 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 -     3.67%    YoY -     24.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 483,976 317,880 182,396 161,980 151,348 144,228 131,936 24.16%
  YoY % 52.25% 74.28% 12.60% 7.02% 4.94% 9.32% -
  Horiz. % 366.83% 240.93% 138.25% 122.77% 114.71% 109.32% 100.00%
PBT 44,704 39,764 48,792 44,700 35,824 35,476 31,500 6.00%
  YoY % 12.42% -18.50% 9.15% 24.78% 0.98% 12.62% -
  Horiz. % 141.92% 126.23% 154.90% 141.90% 113.73% 112.62% 100.00%
Tax -10,232 -8,452 -12,916 -11,240 -9,028 -8,644 -7,804 4.61%
  YoY % -21.06% 34.56% -14.91% -24.50% -4.44% -10.76% -
  Horiz. % 131.11% 108.30% 165.50% 144.03% 115.68% 110.76% 100.00%
NP 34,472 31,312 35,876 33,460 26,796 26,832 23,696 6.44%
  YoY % 10.09% -12.72% 7.22% 24.87% -0.13% 13.23% -
  Horiz. % 145.48% 132.14% 151.40% 141.21% 113.08% 113.23% 100.00%
NP to SH 34,472 31,372 35,876 33,460 26,796 26,832 23,696 6.44%
  YoY % 9.88% -12.55% 7.22% 24.87% -0.13% 13.23% -
  Horiz. % 145.48% 132.39% 151.40% 141.21% 113.08% 113.23% 100.00%
Tax Rate 22.89 % 21.26 % 26.47 % 25.15 % 25.20 % 24.37 % 24.77 % -1.31%
  YoY % 7.67% -19.68% 5.25% -0.20% 3.41% -1.61% -
  Horiz. % 92.41% 85.83% 106.86% 101.53% 101.74% 98.39% 100.00%
Total Cost 449,504 286,568 146,520 128,520 124,552 117,396 108,240 26.75%
  YoY % 56.86% 95.58% 14.01% 3.19% 6.10% 8.46% -
  Horiz. % 415.28% 264.75% 135.37% 118.74% 115.07% 108.46% 100.00%
Net Worth 463,071 457,492 205,045 190,050 176,143 170,824 162,320 19.07%
  YoY % 1.22% 123.12% 7.89% 7.90% 3.11% 5.24% -
  Horiz. % 285.28% 281.85% 126.32% 117.08% 108.52% 105.24% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 463,071 457,492 205,045 190,050 176,143 170,824 162,320 19.07%
  YoY % 1.22% 123.12% 7.89% 7.90% 3.11% 5.24% -
  Horiz. % 285.28% 281.85% 126.32% 117.08% 108.52% 105.24% 100.00%
NOSH 278,959 278,959 139,486 138,723 138,695 138,881 138,735 12.33%
  YoY % 0.00% 99.99% 0.55% 0.02% -0.13% 0.11% -
  Horiz. % 201.07% 201.07% 100.54% 99.99% 99.97% 100.11% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.12 % 9.85 % 19.67 % 20.66 % 17.70 % 18.60 % 17.96 % -14.28%
  YoY % -27.72% -49.92% -4.79% 16.72% -4.84% 3.56% -
  Horiz. % 39.64% 54.84% 109.52% 115.03% 98.55% 103.56% 100.00%
ROE 7.44 % 6.86 % 17.50 % 17.61 % 15.21 % 15.71 % 14.60 % -10.62%
  YoY % 8.45% -60.80% -0.62% 15.78% -3.18% 7.60% -
  Horiz. % 50.96% 46.99% 119.86% 120.62% 104.18% 107.60% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 173.49 113.95 130.76 116.77 109.12 103.85 95.10 10.53%
  YoY % 52.25% -12.86% 11.98% 7.01% 5.07% 9.20% -
  Horiz. % 182.43% 119.82% 137.50% 122.79% 114.74% 109.20% 100.00%
EPS 13.72 11.24 25.72 24.12 19.32 19.32 17.08 -3.58%
  YoY % 22.06% -56.30% 6.63% 24.84% 0.00% 13.11% -
  Horiz. % 80.33% 65.81% 150.59% 141.22% 113.11% 113.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6600 1.6400 1.4700 1.3700 1.2700 1.2300 1.1700 6.00%
  YoY % 1.22% 11.56% 7.30% 7.87% 3.25% 5.13% -
  Horiz. % 141.88% 140.17% 125.64% 117.09% 108.55% 105.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 68.52 45.00 25.82 22.93 21.43 20.42 18.68 24.16%
  YoY % 52.27% 74.28% 12.60% 7.00% 4.95% 9.31% -
  Horiz. % 366.81% 240.90% 138.22% 122.75% 114.72% 109.31% 100.00%
EPS 4.88 4.44 5.08 4.74 3.79 3.80 3.35 6.46%
  YoY % 9.91% -12.60% 7.17% 25.07% -0.26% 13.43% -
  Horiz. % 145.67% 132.54% 151.64% 141.49% 113.13% 113.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6556 0.6477 0.2903 0.2691 0.2494 0.2418 0.2298 19.07%
  YoY % 1.22% 123.11% 7.88% 7.90% 3.14% 5.22% -
  Horiz. % 285.29% 281.85% 126.33% 117.10% 108.53% 105.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.3100 2.5500 3.8800 3.0300 2.2300 2.4000 2.3500 -
P/RPS 1.33 2.24 2.97 2.59 2.04 2.31 2.47 -9.79%
  YoY % -40.62% -24.58% 14.67% 26.96% -11.69% -6.48% -
  Horiz. % 53.85% 90.69% 120.24% 104.86% 82.59% 93.52% 100.00%
P/EPS 18.69 22.67 15.09 12.56 11.54 12.42 13.76 5.23%
  YoY % -17.56% 50.23% 20.14% 8.84% -7.09% -9.74% -
  Horiz. % 135.83% 164.75% 109.67% 91.28% 83.87% 90.26% 100.00%
EY 5.35 4.41 6.63 7.96 8.66 8.05 7.27 -4.98%
  YoY % 21.32% -33.48% -16.71% -8.08% 7.58% 10.73% -
  Horiz. % 73.59% 60.66% 91.20% 109.49% 119.12% 110.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.39 1.55 2.64 2.21 1.76 1.95 2.01 -5.96%
  YoY % -10.32% -41.29% 19.46% 25.57% -9.74% -2.99% -
  Horiz. % 69.15% 77.11% 131.34% 109.95% 87.56% 97.01% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 18/05/16 18/05/15 20/05/14 27/05/13 17/05/12 25/05/11 -
Price 2.3200 2.4000 3.9000 3.0900 2.5100 2.3800 2.5700 -
P/RPS 1.34 2.11 2.98 2.65 2.30 2.29 2.70 -11.01%
  YoY % -36.49% -29.19% 12.45% 15.22% 0.44% -15.19% -
  Horiz. % 49.63% 78.15% 110.37% 98.15% 85.19% 84.81% 100.00%
P/EPS 18.77 21.34 15.16 12.81 12.99 12.32 15.05 3.75%
  YoY % -12.04% 40.77% 18.35% -1.39% 5.44% -18.14% -
  Horiz. % 124.72% 141.79% 100.73% 85.12% 86.31% 81.86% 100.00%
EY 5.33 4.69 6.59 7.81 7.70 8.12 6.65 -3.62%
  YoY % 13.65% -28.83% -15.62% 1.43% -5.17% 22.11% -
  Horiz. % 80.15% 70.53% 99.10% 117.44% 115.79% 122.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.40 1.46 2.65 2.26 1.98 1.93 2.20 -7.25%
  YoY % -4.11% -44.91% 17.26% 14.14% 2.59% -12.27% -
  Horiz. % 63.64% 66.36% 120.45% 102.73% 90.00% 87.73% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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