Highlights

[DPHARMA] YoY Quarter Result on 2015-06-30 [#2]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -34.80%    YoY -     -22.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 123,991 117,049 79,135 56,308 40,623 37,988 34,355 23.84%
  YoY % 5.93% 47.91% 40.54% 38.61% 6.94% 10.57% -
  Horiz. % 360.91% 340.70% 230.34% 163.90% 118.24% 110.57% 100.00%
PBT 12,915 12,642 7,723 8,407 10,107 13,007 9,037 6.13%
  YoY % 2.16% 63.69% -8.14% -16.82% -22.30% 43.93% -
  Horiz. % 142.91% 139.89% 85.46% 93.03% 111.84% 143.93% 100.00%
Tax -2,576 -3,001 -3,782 -2,559 -2,594 -2,318 -2,170 2.90%
  YoY % 14.16% 20.65% -47.79% 1.35% -11.91% -6.82% -
  Horiz. % 118.71% 138.29% 174.29% 117.93% 119.54% 106.82% 100.00%
NP 10,339 9,641 3,941 5,848 7,513 10,689 6,867 7.05%
  YoY % 7.24% 144.63% -32.61% -22.16% -29.71% 55.66% -
  Horiz. % 150.56% 140.40% 57.39% 85.16% 109.41% 155.66% 100.00%
NP to SH 10,339 9,653 4,503 5,848 7,513 10,689 6,867 7.05%
  YoY % 7.11% 114.37% -23.00% -22.16% -29.71% 55.66% -
  Horiz. % 150.56% 140.57% 65.57% 85.16% 109.41% 155.66% 100.00%
Tax Rate 19.95 % 23.74 % 48.97 % 30.44 % 25.67 % 17.82 % 24.01 % -3.04%
  YoY % -15.96% -51.52% 60.87% 18.58% 44.05% -25.78% -
  Horiz. % 83.09% 98.88% 203.96% 126.78% 106.91% 74.22% 100.00%
Total Cost 113,652 107,408 75,194 50,460 33,110 27,299 27,488 26.68%
  YoY % 5.81% 42.84% 49.02% 52.40% 21.29% -0.69% -
  Horiz. % 413.46% 390.75% 273.55% 183.57% 120.45% 99.31% 100.00%
Net Worth 209,983 463,071 446,334 189,815 179,145 187,404 162,310 4.38%
  YoY % -54.65% 3.75% 135.14% 5.96% -4.41% 15.46% -
  Horiz. % 129.37% 285.30% 274.99% 116.95% 110.37% 115.46% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 4,199 6,973 6,973 5,582 5,554 5,552 4,855 -2.39%
  YoY % -39.78% 0.00% 24.92% 0.50% 0.04% 14.36% -
  Horiz. % 86.49% 143.63% 143.63% 114.98% 114.41% 114.36% 100.00%
Div Payout % 40.62 % 72.25 % 154.87 % 95.47 % 73.94 % 51.95 % 70.71 % -8.82%
  YoY % -43.78% -53.35% 62.22% 29.12% 42.33% -26.53% -
  Horiz. % 57.45% 102.18% 219.02% 135.02% 104.57% 73.47% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 209,983 463,071 446,334 189,815 179,145 187,404 162,310 4.38%
  YoY % -54.65% 3.75% 135.14% 5.96% -4.41% 15.46% -
  Horiz. % 129.37% 285.30% 274.99% 116.95% 110.37% 115.46% 100.00%
NOSH 279,978 278,959 278,959 139,570 138,872 138,818 138,727 12.41%
  YoY % 0.37% 0.00% 99.87% 0.50% 0.04% 0.07% -
  Horiz. % 201.82% 201.08% 201.08% 100.61% 100.10% 100.07% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.34 % 8.24 % 4.98 % 10.39 % 18.49 % 28.14 % 19.99 % -13.55%
  YoY % 1.21% 65.46% -52.07% -43.81% -34.29% 40.77% -
  Horiz. % 41.72% 41.22% 24.91% 51.98% 92.50% 140.77% 100.00%
ROE 4.92 % 2.08 % 1.01 % 3.08 % 4.19 % 5.70 % 4.23 % 2.55%
  YoY % 136.54% 105.94% -67.21% -26.49% -26.49% 34.75% -
  Horiz. % 116.31% 49.17% 23.88% 72.81% 99.05% 134.75% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 44.29 41.96 28.37 40.34 29.25 27.37 24.76 10.17%
  YoY % 5.55% 47.90% -29.67% 37.91% 6.87% 10.54% -
  Horiz. % 178.88% 169.47% 114.58% 162.92% 118.13% 110.54% 100.00%
EPS 1.59 3.46 1.41 4.19 5.41 7.70 4.95 -17.24%
  YoY % -54.05% 145.39% -66.35% -22.55% -29.74% 55.56% -
  Horiz. % 32.12% 69.90% 28.48% 84.65% 109.29% 155.56% 100.00%
DPS 1.50 2.50 2.50 4.00 4.00 4.00 3.50 -13.16%
  YoY % -40.00% 0.00% -37.50% 0.00% 0.00% 14.29% -
  Horiz. % 42.86% 71.43% 71.43% 114.29% 114.29% 114.29% 100.00%
NAPS 0.7500 1.6600 1.6000 1.3600 1.2900 1.3500 1.1700 -7.14%
  YoY % -54.82% 3.75% 17.65% 5.43% -4.44% 15.38% -
  Horiz. % 64.10% 141.88% 136.75% 116.24% 110.26% 115.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 17.55 16.57 11.20 7.97 5.75 5.38 4.86 23.85%
  YoY % 5.91% 47.95% 40.53% 38.61% 6.88% 10.70% -
  Horiz. % 361.11% 340.95% 230.45% 163.99% 118.31% 110.70% 100.00%
EPS 1.46 1.37 0.64 0.83 1.06 1.51 0.97 7.05%
  YoY % 6.57% 114.06% -22.89% -21.70% -29.80% 55.67% -
  Horiz. % 150.52% 141.24% 65.98% 85.57% 109.28% 155.67% 100.00%
DPS 0.59 0.99 0.99 0.79 0.79 0.79 0.69 -2.57%
  YoY % -40.40% 0.00% 25.32% 0.00% 0.00% 14.49% -
  Horiz. % 85.51% 143.48% 143.48% 114.49% 114.49% 114.49% 100.00%
NAPS 0.2973 0.6556 0.6319 0.2687 0.2536 0.2653 0.2298 4.38%
  YoY % -54.65% 3.75% 135.17% 5.95% -4.41% 15.45% -
  Horiz. % 129.37% 285.29% 274.98% 116.93% 110.36% 115.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3000 2.2500 2.0400 2.6500 2.9700 2.3800 2.2300 -
P/RPS 2.94 5.36 7.19 6.57 10.15 8.70 9.00 -17.00%
  YoY % -45.15% -25.45% 9.44% -35.27% 16.67% -3.33% -
  Horiz. % 32.67% 59.56% 79.89% 73.00% 112.78% 96.67% 100.00%
P/EPS 35.20 65.02 126.38 63.25 54.90 30.91 45.05 -4.03%
  YoY % -45.86% -48.55% 99.81% 15.21% 77.61% -31.39% -
  Horiz. % 78.14% 144.33% 280.53% 140.40% 121.86% 68.61% 100.00%
EY 2.84 1.54 0.79 1.58 1.82 3.24 2.22 4.19%
  YoY % 84.42% 94.94% -50.00% -13.19% -43.83% 45.95% -
  Horiz. % 127.93% 69.37% 35.59% 71.17% 81.98% 145.95% 100.00%
DY 1.15 1.11 1.23 1.51 1.35 1.68 1.57 -5.05%
  YoY % 3.60% -9.76% -18.54% 11.85% -19.64% 7.01% -
  Horiz. % 73.25% 70.70% 78.34% 96.18% 85.99% 107.01% 100.00%
P/NAPS 1.73 1.36 1.28 1.95 2.30 1.76 1.91 -1.64%
  YoY % 27.21% 6.25% -34.36% -15.22% 30.68% -7.85% -
  Horiz. % 90.58% 71.20% 67.02% 102.09% 120.42% 92.15% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/11/18 25/08/17 22/08/16 25/08/15 26/08/14 28/08/13 16/08/12 -
Price 1.0800 2.0300 2.1400 2.4000 3.3700 2.4400 2.3800 -
P/RPS 2.44 4.84 7.54 5.95 11.52 8.92 9.61 -20.42%
  YoY % -49.59% -35.81% 26.72% -48.35% 29.15% -7.18% -
  Horiz. % 25.39% 50.36% 78.46% 61.91% 119.88% 92.82% 100.00%
P/EPS 29.25 58.66 132.57 57.28 62.29 31.69 48.08 -7.95%
  YoY % -50.14% -55.75% 131.44% -8.04% 96.56% -34.09% -
  Horiz. % 60.84% 122.00% 275.73% 119.13% 129.55% 65.91% 100.00%
EY 3.42 1.70 0.75 1.75 1.61 3.16 2.08 8.64%
  YoY % 101.18% 126.67% -57.14% 8.70% -49.05% 51.92% -
  Horiz. % 164.42% 81.73% 36.06% 84.13% 77.40% 151.92% 100.00%
DY 1.39 1.23 1.17 1.67 1.19 1.64 1.47 -0.93%
  YoY % 13.01% 5.13% -29.94% 40.34% -27.44% 11.56% -
  Horiz. % 94.56% 83.67% 79.59% 113.61% 80.95% 111.56% 100.00%
P/NAPS 1.44 1.22 1.34 1.76 2.61 1.81 2.03 -5.56%
  YoY % 18.03% -8.96% -23.86% -32.57% 44.20% -10.84% -
  Horiz. % 70.94% 60.10% 66.01% 86.70% 128.57% 89.16% 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
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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