Highlights

[DPHARMA] YoY 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 -     -36.51%    YoY -     5.34%
Quarter Report


View:


Show?  YoY % Horiz. %

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 80,302 79,372 44,819 40,845 29,521 36,767 34,464 15.13%
  YoY % 1.17% 77.09% 9.73% 38.36% -19.71% 6.68% -
  Horiz. % 233.00% 230.30% 130.05% 118.51% 85.66% 106.68% 100.00%
PBT 7,516 11,621 11,287 9,054 8,391 9,726 10,221 -4.99%
  YoY % -35.32% 2.96% 24.66% 7.90% -13.73% -4.84% -
  Horiz. % 73.53% 113.70% 110.43% 88.58% 82.10% 95.16% 100.00%
Tax -1,290 -2,998 -2,605 -2,268 -1,949 -2,205 -2,602 -11.03%
  YoY % 56.97% -15.09% -14.86% -16.37% 11.61% 15.26% -
  Horiz. % 49.58% 115.22% 100.12% 87.16% 74.90% 84.74% 100.00%
NP 6,226 8,623 8,682 6,786 6,442 7,521 7,619 -3.31%
  YoY % -27.80% -0.68% 27.94% 5.34% -14.35% -1.29% -
  Horiz. % 81.72% 113.18% 113.95% 89.07% 84.55% 98.71% 100.00%
NP to SH 6,341 8,623 8,682 6,786 6,442 7,521 7,619 -3.01%
  YoY % -26.46% -0.68% 27.94% 5.34% -14.35% -1.29% -
  Horiz. % 83.23% 113.18% 113.95% 89.07% 84.55% 98.71% 100.00%
Tax Rate 17.16 % 25.80 % 23.08 % 25.05 % 23.23 % 22.67 % 25.46 % -6.36%
  YoY % -33.49% 11.79% -7.86% 7.83% 2.47% -10.96% -
  Horiz. % 67.40% 101.34% 90.65% 98.39% 91.24% 89.04% 100.00%
Total Cost 74,076 70,749 36,137 34,059 23,079 29,246 26,845 18.41%
  YoY % 4.70% 95.78% 6.10% 47.58% -21.09% 8.94% -
  Horiz. % 275.94% 263.55% 134.61% 126.87% 85.97% 108.94% 100.00%
Net Worth 451,913 268,509 187,531 179,017 167,991 162,353 148,494 20.36%
  YoY % 68.30% 43.18% 4.76% 6.56% 3.47% 9.33% -
  Horiz. % 304.33% 180.82% 126.29% 120.56% 113.13% 109.33% 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 - - - - - - - -
  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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 451,913 268,509 187,531 179,017 167,991 162,353 148,494 20.36%
  YoY % 68.30% 43.18% 4.76% 6.56% 3.47% 9.33% -
  Horiz. % 304.33% 180.82% 126.29% 120.56% 113.13% 109.33% 100.00%
NOSH 278,959 166,776 138,912 138,773 138,836 138,763 138,779 12.33%
  YoY % 67.27% 20.06% 0.10% -0.05% 0.05% -0.01% -
  Horiz. % 201.01% 120.17% 100.10% 100.00% 100.04% 99.99% 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 7.75 % 10.86 % 19.37 % 16.61 % 21.82 % 20.46 % 22.11 % -16.02%
  YoY % -28.64% -43.93% 16.62% -23.88% 6.65% -7.46% -
  Horiz. % 35.05% 49.12% 87.61% 75.12% 98.69% 92.54% 100.00%
ROE 1.40 % 3.21 % 4.63 % 3.79 % 3.83 % 4.63 % 5.13 % -19.45%
  YoY % -56.39% -30.67% 22.16% -1.04% -17.28% -9.75% -
  Horiz. % 27.29% 62.57% 90.25% 73.88% 74.66% 90.25% 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 28.79 47.59 32.26 29.43 21.26 26.50 24.83 2.49%
  YoY % -39.50% 47.52% 9.62% 38.43% -19.77% 6.73% -
  Horiz. % 115.95% 191.66% 129.92% 118.53% 85.62% 106.73% 100.00%
EPS 2.23 5.17 6.25 4.89 4.64 5.42 5.49 -13.93%
  YoY % -56.87% -17.28% 27.81% 5.39% -14.39% -1.28% -
  Horiz. % 40.62% 94.17% 113.84% 89.07% 84.52% 98.72% 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 1.6200 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 - 941,773
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.53 8.43 4.76 4.34 3.13 3.90 3.66 15.13%
  YoY % 1.19% 77.10% 9.68% 38.66% -19.74% 6.56% -
  Horiz. % 233.06% 230.33% 130.05% 118.58% 85.52% 106.56% 100.00%
EPS 0.67 0.92 0.92 0.72 0.68 0.80 0.81 -3.11%
  YoY % -27.17% 0.00% 27.78% 5.88% -15.00% -1.23% -
  Horiz. % 82.72% 113.58% 113.58% 88.89% 83.95% 98.77% 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 0.4799 0.2851 0.1991 0.1901 0.1784 0.1724 0.1577 20.36%
  YoY % 68.33% 43.19% 4.73% 6.56% 3.48% 9.32% -
  Horiz. % 304.31% 180.79% 126.25% 120.55% 113.13% 109.32% 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 7.16 5.72 9.83 8.66 11.10 7.93 9.83 -5.14%
  YoY % 25.17% -41.81% 13.51% -21.98% 39.97% -19.33% -
  Horiz. % 72.84% 58.19% 100.00% 88.10% 112.92% 80.67% 100.00%
P/EPS 90.63 52.61 50.72 52.15 50.86 38.75 44.44 12.60%
  YoY % 72.27% 3.73% -2.74% 2.54% 31.25% -12.80% -
  Horiz. % 203.94% 118.38% 114.13% 117.35% 114.45% 87.20% 100.00%
EY 1.10 1.90 1.97 1.92 1.97 2.58 2.25 -11.23%
  YoY % -42.11% -3.55% 2.60% -2.54% -23.64% 14.67% -
  Horiz. % 48.89% 84.44% 87.56% 85.33% 87.56% 114.67% 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 1.27 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 7.30 5.67 9.33 8.70 10.72 7.93 9.58 -4.43%
  YoY % 28.75% -39.23% 7.24% -18.84% 35.18% -17.22% -
  Horiz. % 76.20% 59.19% 97.39% 90.81% 111.90% 82.78% 100.00%
P/EPS 92.39 52.22 48.16 52.35 49.14 38.75 43.35 13.43%
  YoY % 76.92% 8.43% -8.00% 6.53% 26.81% -10.61% -
  Horiz. % 213.13% 120.46% 111.10% 120.76% 113.36% 89.39% 100.00%
EY 1.08 1.91 2.08 1.91 2.04 2.58 2.31 -11.89%
  YoY % -43.46% -8.17% 8.90% -6.37% -20.93% 11.69% -
  Horiz. % 46.75% 82.68% 90.04% 82.68% 88.31% 111.69% 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 1.30 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.
 


TOP ARTICLES

1. KLSE Top 3 Rubber Glove Makers You Must Know Before Investing & Should Investor/Traders buy on weakness or Sell because ASP Declining? TradeVSA - Case Study
2. DKSH Holdings (M) Berhad - Earnings Growth Supported By Margin Expansion PublicInvest Research
3. Market Chat - 4Q21 Outlook & Strategy - Recovery begins with an ENDemic M+ Online Research Articles
4. A POTENTIAL TAKEOVER TARGET (I WROTE ABOUT DAIBOCI ON 14/8/21 BEFORE TAKEOVER OFFER ON 13/9/21) !!! Investhor's Mighty Hammer of Wisdom
5. PENSONI – FANTASTIC PERFORMANCE FOR FY 2022 (EMS PLAYER)-GEM RISE OF TITAN
6. [马股] Topglove 顶级手套 股价跌了70% 最新季报还有惊喜吗?| 技术面&基本面 94杰克
7. VS Industry Berhad - Record Year PublicInvest Research
8. BursaRangers Daily Technical Picks (29 September 2021) BursaRangers Daily Technical Picks
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
 
 

240  283  556  1222 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 CEKD 0.545+0.545 
 DNEX 0.795-0.01 
 ENCORP 0.64+0.045 
 PHB 0.010.00 
 HSI-CIG 0.095-0.035 
 SCOPE 0.355+0.005 
 DESTINI 0.2850.00 
 JADI 0.125-0.01 
 HSI-HG8 0.44+0.035 
 BINTAI 0.69-0.045 
PARTNERS & BROKERS