Highlights

[DPHARMA] YoY Quarter Result on 2014-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     15.56%    YoY -     27.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 115,379 80,302 79,372 44,819 40,845 29,521 36,767 20.98%
  YoY % 43.68% 1.17% 77.09% 9.73% 38.36% -19.71% -
  Horiz. % 313.81% 218.41% 215.88% 121.90% 111.09% 80.29% 100.00%
PBT 14,207 7,516 11,621 11,287 9,054 8,391 9,726 6.51%
  YoY % 89.02% -35.32% 2.96% 24.66% 7.90% -13.73% -
  Horiz. % 146.07% 77.28% 119.48% 116.05% 93.09% 86.27% 100.00%
Tax -3,080 -1,290 -2,998 -2,605 -2,268 -1,949 -2,205 5.72%
  YoY % -138.76% 56.97% -15.09% -14.86% -16.37% 11.61% -
  Horiz. % 139.68% 58.50% 135.96% 118.14% 102.86% 88.39% 100.00%
NP 11,127 6,226 8,623 8,682 6,786 6,442 7,521 6.74%
  YoY % 78.72% -27.80% -0.68% 27.94% 5.34% -14.35% -
  Horiz. % 147.95% 82.78% 114.65% 115.44% 90.23% 85.65% 100.00%
NP to SH 11,405 6,341 8,623 8,682 6,786 6,442 7,521 7.18%
  YoY % 79.86% -26.46% -0.68% 27.94% 5.34% -14.35% -
  Horiz. % 151.64% 84.31% 114.65% 115.44% 90.23% 85.65% 100.00%
Tax Rate 21.68 % 17.16 % 25.80 % 23.08 % 25.05 % 23.23 % 22.67 % -0.74%
  YoY % 26.34% -33.49% 11.79% -7.86% 7.83% 2.47% -
  Horiz. % 95.63% 75.69% 113.81% 101.81% 110.50% 102.47% 100.00%
Total Cost 104,252 74,076 70,749 36,137 34,059 23,079 29,246 23.57%
  YoY % 40.74% 4.70% 95.78% 6.10% 47.58% -21.09% -
  Horiz. % 356.47% 253.29% 241.91% 123.56% 116.46% 78.91% 100.00%
Net Worth 474,230 451,913 268,509 187,531 179,017 167,991 162,353 19.54%
  YoY % 4.94% 68.30% 43.18% 4.76% 6.56% 3.47% -
  Horiz. % 292.10% 278.35% 165.39% 115.51% 110.26% 103.47% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 474,230 451,913 268,509 187,531 179,017 167,991 162,353 19.54%
  YoY % 4.94% 68.30% 43.18% 4.76% 6.56% 3.47% -
  Horiz. % 292.10% 278.35% 165.39% 115.51% 110.26% 103.47% 100.00%
NOSH 278,959 278,959 166,776 138,912 138,773 138,836 138,763 12.33%
  YoY % 0.00% 67.27% 20.06% 0.10% -0.05% 0.05% -
  Horiz. % 201.03% 201.03% 120.19% 100.11% 100.01% 100.05% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.64 % 7.75 % 10.86 % 19.37 % 16.61 % 21.82 % 20.46 % -11.78%
  YoY % 24.39% -28.64% -43.93% 16.62% -23.88% 6.65% -
  Horiz. % 47.12% 37.88% 53.08% 94.67% 81.18% 106.65% 100.00%
ROE 2.40 % 1.40 % 3.21 % 4.63 % 3.79 % 3.83 % 4.63 % -10.36%
  YoY % 71.43% -56.39% -30.67% 22.16% -1.04% -17.28% -
  Horiz. % 51.84% 30.24% 69.33% 100.00% 81.86% 82.72% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 41.36 28.79 47.59 32.26 29.43 21.26 26.50 7.69%
  YoY % 43.66% -39.50% 47.52% 9.62% 38.43% -19.77% -
  Horiz. % 156.08% 108.64% 179.58% 121.74% 111.06% 80.23% 100.00%
EPS 3.99 2.23 5.17 6.25 4.89 4.64 5.42 -4.97%
  YoY % 78.92% -56.87% -17.28% 27.81% 5.39% -14.39% -
  Horiz. % 73.62% 41.14% 95.39% 115.31% 90.22% 85.61% 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 1.7000 1.6200 1.6100 1.3500 1.2900 1.2100 1.1700 6.42%
  YoY % 4.94% 0.62% 19.26% 4.65% 6.61% 3.42% -
  Horiz. % 145.30% 138.46% 137.61% 115.38% 110.26% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 16.33 11.37 11.24 6.35 5.78 4.18 5.21 20.95%
  YoY % 43.62% 1.16% 77.01% 9.86% 38.28% -19.77% -
  Horiz. % 313.44% 218.23% 215.74% 121.88% 110.94% 80.23% 100.00%
EPS 1.61 0.90 1.22 1.23 0.96 0.91 1.06 7.21%
  YoY % 78.89% -26.23% -0.81% 28.13% 5.49% -14.15% -
  Horiz. % 151.89% 84.91% 115.09% 116.04% 90.57% 85.85% 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 0.6714 0.6398 0.3801 0.2655 0.2534 0.2378 0.2299 19.54%
  YoY % 4.94% 68.32% 43.16% 4.78% 6.56% 3.44% -
  Horiz. % 292.04% 278.29% 165.33% 115.49% 110.22% 103.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.2000 2.0600 2.7200 3.1700 2.5500 2.3600 2.1000 -
P/RPS 5.32 7.16 5.72 9.83 8.66 11.10 7.93 -6.43%
  YoY % -25.70% 25.17% -41.81% 13.51% -21.98% 39.97% -
  Horiz. % 67.09% 90.29% 72.13% 123.96% 109.21% 139.97% 100.00%
P/EPS 53.81 90.63 52.61 50.72 52.15 50.86 38.75 5.62%
  YoY % -40.63% 72.27% 3.73% -2.74% 2.54% 31.25% -
  Horiz. % 138.86% 233.88% 135.77% 130.89% 134.58% 131.25% 100.00%
EY 1.86 1.10 1.90 1.97 1.92 1.97 2.58 -5.30%
  YoY % 69.09% -42.11% -3.55% 2.60% -2.54% -23.64% -
  Horiz. % 72.09% 42.64% 73.64% 76.36% 74.42% 76.36% 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 1.29 1.27 1.69 2.35 1.98 1.95 1.79 -5.31%
  YoY % 1.57% -24.85% -28.09% 18.69% 1.54% 8.94% -
  Horiz. % 72.07% 70.95% 94.41% 131.28% 110.61% 108.94% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/17 21/11/16 24/11/15 21/11/14 19/11/13 23/11/12 21/11/11 -
Price 2.2000 2.1000 2.7000 3.0100 2.5600 2.2800 2.1000 -
P/RPS 5.32 7.30 5.67 9.33 8.70 10.72 7.93 -6.43%
  YoY % -27.12% 28.75% -39.23% 7.24% -18.84% 35.18% -
  Horiz. % 67.09% 92.06% 71.50% 117.65% 109.71% 135.18% 100.00%
P/EPS 53.81 92.39 52.22 48.16 52.35 49.14 38.75 5.62%
  YoY % -41.76% 76.92% 8.43% -8.00% 6.53% 26.81% -
  Horiz. % 138.86% 238.43% 134.76% 124.28% 135.10% 126.81% 100.00%
EY 1.86 1.08 1.91 2.08 1.91 2.04 2.58 -5.30%
  YoY % 72.22% -43.46% -8.17% 8.90% -6.37% -20.93% -
  Horiz. % 72.09% 41.86% 74.03% 80.62% 74.03% 79.07% 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 1.29 1.30 1.68 2.23 1.98 1.88 1.79 -5.31%
  YoY % -0.77% -22.62% -24.66% 12.63% 5.32% 5.03% -
  Horiz. % 72.07% 72.63% 93.85% 124.58% 110.61% 105.03% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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