Highlights

[DPHARMA] YoY Quarter Result on 2012-06-30 [#2]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 16-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     2.37%    YoY -     -0.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 56,308 40,623 37,988 34,355 35,345 35,982 34,062 8.73%
  YoY % 38.61% 6.94% 10.57% -2.80% -1.77% 5.64% -
  Horiz. % 165.31% 119.26% 111.53% 100.86% 103.77% 105.64% 100.00%
PBT 8,407 10,107 13,007 9,037 9,292 9,790 10,968 -4.33%
  YoY % -16.82% -22.30% 43.93% -2.74% -5.09% -10.74% -
  Horiz. % 76.65% 92.15% 118.59% 82.39% 84.72% 89.26% 100.00%
Tax -2,559 -2,594 -2,318 -2,170 -2,360 -2,484 -2,485 0.49%
  YoY % 1.35% -11.91% -6.82% 8.05% 4.99% 0.04% -
  Horiz. % 102.98% 104.39% 93.28% 87.32% 94.97% 99.96% 100.00%
NP 5,848 7,513 10,689 6,867 6,932 7,306 8,483 -6.01%
  YoY % -22.16% -29.71% 55.66% -0.94% -5.12% -13.87% -
  Horiz. % 68.94% 88.57% 126.00% 80.95% 81.72% 86.13% 100.00%
NP to SH 5,848 7,513 10,689 6,867 6,932 7,306 8,483 -6.01%
  YoY % -22.16% -29.71% 55.66% -0.94% -5.12% -13.87% -
  Horiz. % 68.94% 88.57% 126.00% 80.95% 81.72% 86.13% 100.00%
Tax Rate 30.44 % 25.67 % 17.82 % 24.01 % 25.40 % 25.37 % 22.66 % 5.04%
  YoY % 18.58% 44.05% -25.78% -5.47% 0.12% 11.96% -
  Horiz. % 134.33% 113.28% 78.64% 105.96% 112.09% 111.96% 100.00%
Total Cost 50,460 33,110 27,299 27,488 28,413 28,676 25,579 11.98%
  YoY % 52.40% 21.29% -0.69% -3.26% -0.92% 12.11% -
  Horiz. % 197.27% 129.44% 106.72% 107.46% 111.08% 112.11% 100.00%
Net Worth 189,815 179,145 187,404 162,310 154,198 140,286 136,061 5.70%
  YoY % 5.96% -4.41% 15.46% 5.26% 9.92% 3.11% -
  Horiz. % 139.51% 131.67% 137.74% 119.29% 113.33% 103.11% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,582 5,554 5,552 4,855 4,862 6,250 83 101.48%
  YoY % 0.50% 0.04% 14.36% -0.14% -22.21% 7,403.28% -
  Horiz. % 6,701.90% 6,668.38% 6,665.78% 5,828.74% 5,836.74% 7,503.28% 100.00%
Div Payout % 95.47 % 73.94 % 51.95 % 70.71 % 70.14 % 85.55 % 0.98 % 114.43%
  YoY % 29.12% 42.33% -26.53% 0.81% -18.01% 8,629.59% -
  Horiz. % 9,741.84% 7,544.90% 5,301.02% 7,215.31% 7,157.14% 8,729.59% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 189,815 179,145 187,404 162,310 154,198 140,286 136,061 5.70%
  YoY % 5.96% -4.41% 15.46% 5.26% 9.92% 3.11% -
  Horiz. % 139.51% 131.67% 137.74% 119.29% 113.33% 103.11% 100.00%
NOSH 139,570 138,872 138,818 138,727 138,917 138,897 138,837 0.09%
  YoY % 0.50% 0.04% 0.07% -0.14% 0.01% 0.04% -
  Horiz. % 100.53% 100.02% 99.99% 99.92% 100.06% 100.04% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.39 % 18.49 % 28.14 % 19.99 % 19.61 % 20.30 % 24.90 % -13.55%
  YoY % -43.81% -34.29% 40.77% 1.94% -3.40% -18.47% -
  Horiz. % 41.73% 74.26% 113.01% 80.28% 78.76% 81.53% 100.00%
ROE 3.08 % 4.19 % 5.70 % 4.23 % 4.50 % 5.21 % 6.23 % -11.07%
  YoY % -26.49% -26.49% 34.75% -6.00% -13.63% -16.37% -
  Horiz. % 49.44% 67.26% 91.49% 67.90% 72.23% 83.63% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 40.34 29.25 27.37 24.76 25.44 25.91 24.53 8.64%
  YoY % 37.91% 6.87% 10.54% -2.67% -1.81% 5.63% -
  Horiz. % 164.45% 119.24% 111.58% 100.94% 103.71% 105.63% 100.00%
EPS 4.19 5.41 7.70 4.95 4.99 5.26 6.11 -6.09%
  YoY % -22.55% -29.74% 55.56% -0.80% -5.13% -13.91% -
  Horiz. % 68.58% 88.54% 126.02% 81.01% 81.67% 86.09% 100.00%
DPS 4.00 4.00 4.00 3.50 3.50 4.50 0.06 101.30%
  YoY % 0.00% 0.00% 14.29% 0.00% -22.22% 7,400.00% -
  Horiz. % 6,666.67% 6,666.67% 6,666.67% 5,833.33% 5,833.33% 7,500.00% 100.00%
NAPS 1.3600 1.2900 1.3500 1.1700 1.1100 1.0100 0.9800 5.61%
  YoY % 5.43% -4.44% 15.38% 5.41% 9.90% 3.06% -
  Horiz. % 138.78% 131.63% 137.76% 119.39% 113.27% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.97 5.75 5.38 4.86 5.00 5.09 4.82 8.74%
  YoY % 38.61% 6.88% 10.70% -2.80% -1.77% 5.60% -
  Horiz. % 165.35% 119.29% 111.62% 100.83% 103.73% 105.60% 100.00%
EPS 0.83 1.06 1.51 0.97 0.98 1.03 1.20 -5.96%
  YoY % -21.70% -29.80% 55.67% -1.02% -4.85% -14.17% -
  Horiz. % 69.17% 88.33% 125.83% 80.83% 81.67% 85.83% 100.00%
DPS 0.79 0.79 0.79 0.69 0.69 0.88 0.01 107.07%
  YoY % 0.00% 0.00% 14.49% 0.00% -21.59% 8,700.00% -
  Horiz. % 7,900.00% 7,900.00% 7,900.00% 6,900.00% 6,900.00% 8,800.00% 100.00%
NAPS 0.2687 0.2536 0.2653 0.2298 0.2183 0.1986 0.1926 5.70%
  YoY % 5.95% -4.41% 15.45% 5.27% 9.92% 3.12% -
  Horiz. % 139.51% 131.67% 137.75% 119.31% 113.34% 103.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.6500 2.9700 2.3800 2.2300 2.3400 2.4500 2.1300 -
P/RPS 6.57 10.15 8.70 9.00 9.20 9.46 8.68 -4.53%
  YoY % -35.27% 16.67% -3.33% -2.17% -2.75% 8.99% -
  Horiz. % 75.69% 116.94% 100.23% 103.69% 105.99% 108.99% 100.00%
P/EPS 63.25 54.90 30.91 45.05 46.89 46.58 34.86 10.43%
  YoY % 15.21% 77.61% -31.39% -3.92% 0.67% 33.62% -
  Horiz. % 181.44% 157.49% 88.67% 129.23% 134.51% 133.62% 100.00%
EY 1.58 1.82 3.24 2.22 2.13 2.15 2.87 -9.47%
  YoY % -13.19% -43.83% 45.95% 4.23% -0.93% -25.09% -
  Horiz. % 55.05% 63.41% 112.89% 77.35% 74.22% 74.91% 100.00%
DY 1.51 1.35 1.68 1.57 1.50 1.84 0.03 92.09%
  YoY % 11.85% -19.64% 7.01% 4.67% -18.48% 6,033.33% -
  Horiz. % 5,033.33% 4,500.00% 5,600.00% 5,233.33% 5,000.00% 6,133.33% 100.00%
P/NAPS 1.95 2.30 1.76 1.91 2.11 2.43 2.17 -1.77%
  YoY % -15.22% 30.68% -7.85% -9.48% -13.17% 11.98% -
  Horiz. % 89.86% 105.99% 81.11% 88.02% 97.24% 111.98% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 28/08/13 16/08/12 18/08/11 24/08/10 26/08/09 -
Price 2.4000 3.3700 2.4400 2.3800 2.2200 2.4500 2.5000 -
P/RPS 5.95 11.52 8.92 9.61 8.73 9.46 10.19 -8.57%
  YoY % -48.35% 29.15% -7.18% 10.08% -7.72% -7.16% -
  Horiz. % 58.39% 113.05% 87.54% 94.31% 85.67% 92.84% 100.00%
P/EPS 57.28 62.29 31.69 48.08 44.49 46.58 40.92 5.76%
  YoY % -8.04% 96.56% -34.09% 8.07% -4.49% 13.83% -
  Horiz. % 139.98% 152.22% 77.44% 117.50% 108.72% 113.83% 100.00%
EY 1.75 1.61 3.16 2.08 2.25 2.15 2.44 -5.39%
  YoY % 8.70% -49.05% 51.92% -7.56% 4.65% -11.89% -
  Horiz. % 71.72% 65.98% 129.51% 85.25% 92.21% 88.11% 100.00%
DY 1.67 1.19 1.64 1.47 1.58 1.84 0.02 108.99%
  YoY % 40.34% -27.44% 11.56% -6.96% -14.13% 9,100.00% -
  Horiz. % 8,350.00% 5,950.00% 8,200.00% 7,350.00% 7,900.00% 9,200.00% 100.00%
P/NAPS 1.76 2.61 1.81 2.03 2.00 2.43 2.55 -5.99%
  YoY % -32.57% 44.20% -10.84% 1.50% -17.70% -4.71% -
  Horiz. % 69.02% 102.35% 70.98% 79.61% 78.43% 95.29% 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
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

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