Highlights

[DPHARMA] YoY 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 -     -6.19%    YoY -     -14.35%
Quarter Report


View:


Show?  YoY % Horiz. %

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 79,372 44,819 40,845 29,521 36,767 34,464 32,188 16.22%
  YoY % 77.09% 9.73% 38.36% -19.71% 6.68% 7.07% -
  Horiz. % 246.59% 139.24% 126.90% 91.71% 114.23% 107.07% 100.00%
PBT 11,621 11,287 9,054 8,391 9,726 10,221 9,268 3.84%
  YoY % 2.96% 24.66% 7.90% -13.73% -4.84% 10.28% -
  Horiz. % 125.39% 121.78% 97.69% 90.54% 104.94% 110.28% 100.00%
Tax -2,998 -2,605 -2,268 -1,949 -2,205 -2,602 -2,339 4.22%
  YoY % -15.09% -14.86% -16.37% 11.61% 15.26% -11.24% -
  Horiz. % 128.17% 111.37% 96.96% 83.33% 94.27% 111.24% 100.00%
NP 8,623 8,682 6,786 6,442 7,521 7,619 6,929 3.71%
  YoY % -0.68% 27.94% 5.34% -14.35% -1.29% 9.96% -
  Horiz. % 124.45% 125.30% 97.94% 92.97% 108.54% 109.96% 100.00%
NP to SH 8,623 8,682 6,786 6,442 7,521 7,619 6,929 3.71%
  YoY % -0.68% 27.94% 5.34% -14.35% -1.29% 9.96% -
  Horiz. % 124.45% 125.30% 97.94% 92.97% 108.54% 109.96% 100.00%
Tax Rate 25.80 % 23.08 % 25.05 % 23.23 % 22.67 % 25.46 % 25.24 % 0.37%
  YoY % 11.79% -7.86% 7.83% 2.47% -10.96% 0.87% -
  Horiz. % 102.22% 91.44% 99.25% 92.04% 89.82% 100.87% 100.00%
Total Cost 70,749 36,137 34,059 23,079 29,246 26,845 25,259 18.72%
  YoY % 95.78% 6.10% 47.58% -21.09% 8.94% 6.28% -
  Horiz. % 280.09% 143.07% 134.84% 91.37% 115.78% 106.28% 100.00%
Net Worth 268,509 187,531 179,017 167,991 162,353 148,494 143,023 11.06%
  YoY % 43.18% 4.76% 6.56% 3.47% 9.33% 3.83% -
  Horiz. % 187.74% 131.12% 125.17% 117.46% 113.52% 103.83% 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 - - - - - - - -
  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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 268,509 187,531 179,017 167,991 162,353 148,494 143,023 11.06%
  YoY % 43.18% 4.76% 6.56% 3.47% 9.33% 3.83% -
  Horiz. % 187.74% 131.12% 125.17% 117.46% 113.52% 103.83% 100.00%
NOSH 166,776 138,912 138,773 138,836 138,763 138,779 138,857 3.10%
  YoY % 20.06% 0.10% -0.05% 0.05% -0.01% -0.06% -
  Horiz. % 120.11% 100.04% 99.94% 99.98% 99.93% 99.94% 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 10.86 % 19.37 % 16.61 % 21.82 % 20.46 % 22.11 % 21.53 % -10.77%
  YoY % -43.93% 16.62% -23.88% 6.65% -7.46% 2.69% -
  Horiz. % 50.44% 89.97% 77.15% 101.35% 95.03% 102.69% 100.00%
ROE 3.21 % 4.63 % 3.79 % 3.83 % 4.63 % 5.13 % 4.84 % -6.61%
  YoY % -30.67% 22.16% -1.04% -17.28% -9.75% 5.99% -
  Horiz. % 66.32% 95.66% 78.31% 79.13% 95.66% 105.99% 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 47.59 32.26 29.43 21.26 26.50 24.83 23.18 12.73%
  YoY % 47.52% 9.62% 38.43% -19.77% 6.73% 7.12% -
  Horiz. % 205.31% 139.17% 126.96% 91.72% 114.32% 107.12% 100.00%
EPS 5.17 6.25 4.89 4.64 5.42 5.49 4.99 0.59%
  YoY % -17.28% 27.81% 5.39% -14.39% -1.28% 10.02% -
  Horiz. % 103.61% 125.25% 98.00% 92.99% 108.62% 110.02% 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 1.6100 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 - 706,330
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.24 6.35 5.78 4.18 5.21 4.88 4.56 16.22%
  YoY % 77.01% 9.86% 38.28% -19.77% 6.76% 7.02% -
  Horiz. % 246.49% 139.25% 126.75% 91.67% 114.25% 107.02% 100.00%
EPS 1.22 1.23 0.96 0.91 1.06 1.08 0.98 3.72%
  YoY % -0.81% 28.13% 5.49% -14.15% -1.85% 10.20% -
  Horiz. % 124.49% 125.51% 97.96% 92.86% 108.16% 110.20% 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 0.3801 0.2655 0.2534 0.2378 0.2299 0.2102 0.2025 11.06%
  YoY % 43.16% 4.78% 6.56% 3.44% 9.37% 3.80% -
  Horiz. % 187.70% 131.11% 125.14% 117.43% 113.53% 103.80% 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 5.72 9.83 8.66 11.10 7.93 9.83 11.13 -10.50%
  YoY % -41.81% 13.51% -21.98% 39.97% -19.33% -11.68% -
  Horiz. % 51.39% 88.32% 77.81% 99.73% 71.25% 88.32% 100.00%
P/EPS 52.61 50.72 52.15 50.86 38.75 44.44 51.70 0.29%
  YoY % 3.73% -2.74% 2.54% 31.25% -12.80% -14.04% -
  Horiz. % 101.76% 98.10% 100.87% 98.38% 74.95% 85.96% 100.00%
EY 1.90 1.97 1.92 1.97 2.58 2.25 1.93 -0.26%
  YoY % -3.55% 2.60% -2.54% -23.64% 14.67% 16.58% -
  Horiz. % 98.45% 102.07% 99.48% 102.07% 133.68% 116.58% 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 1.69 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 5.67 9.33 8.70 10.72 7.93 9.58 10.74 -10.09%
  YoY % -39.23% 7.24% -18.84% 35.18% -17.22% -10.80% -
  Horiz. % 52.79% 86.87% 81.01% 99.81% 73.84% 89.20% 100.00%
P/EPS 52.22 48.16 52.35 49.14 38.75 43.35 49.90 0.76%
  YoY % 8.43% -8.00% 6.53% 26.81% -10.61% -13.13% -
  Horiz. % 104.65% 96.51% 104.91% 98.48% 77.66% 86.87% 100.00%
EY 1.91 2.08 1.91 2.04 2.58 2.31 2.00 -0.76%
  YoY % -8.17% 8.90% -6.37% -20.93% 11.69% 15.50% -
  Horiz. % 95.50% 104.00% 95.50% 102.00% 129.00% 115.50% 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 1.68 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.
 


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
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

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