Highlights

[DPHARMA] YoY Quarter Result on 2011-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 22-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -15.85%    YoY -     -26.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 51,024 45,734 35,378 33,036 32,195 29,850 29,484 9.57%
  YoY % 11.57% 29.27% 7.09% 2.61% 7.86% 1.24% -
  Horiz. % 173.06% 155.11% 119.99% 112.05% 109.19% 101.24% 100.00%
PBT 13,921 9,160 9,000 7,836 8,607 8,610 3,612 25.20%
  YoY % 51.98% 1.78% 14.85% -8.96% -0.03% 138.37% -
  Horiz. % 385.41% 253.60% 249.17% 216.94% 238.29% 238.37% 100.00%
Tax 0 153 -3,002 -1,507 7 -766 -95 -
  YoY % 0.00% 105.10% -99.20% -21,628.57% 100.91% -706.32% -
  Horiz. % -0.00% -161.05% 3,160.00% 1,586.32% -7.37% 806.32% 100.00%
NP 13,921 9,313 5,998 6,329 8,614 7,844 3,517 25.76%
  YoY % 49.48% 55.27% -5.23% -26.53% 9.82% 123.03% -
  Horiz. % 395.82% 264.80% 170.54% 179.95% 244.92% 223.03% 100.00%
NP to SH 11,119 9,313 5,998 6,329 8,614 7,844 3,517 21.14%
  YoY % 19.39% 55.27% -5.23% -26.53% 9.82% 123.03% -
  Horiz. % 316.15% 264.80% 170.54% 179.95% 244.92% 223.03% 100.00%
Tax Rate - % -1.67 % 33.36 % 19.23 % -0.08 % 8.90 % 2.63 % -
  YoY % 0.00% -105.01% 73.48% 24,137.50% -100.90% 238.40% -
  Horiz. % 0.00% -63.50% 1,268.44% 731.18% -3.04% 338.40% 100.00%
Total Cost 37,103 36,421 29,380 26,707 23,581 22,006 25,967 6.13%
  YoY % 1.87% 23.97% 10.01% 13.26% 7.16% -15.25% -
  Horiz. % 142.89% 140.26% 113.14% 102.85% 90.81% 84.75% 100.00%
Net Worth 192,951 181,818 169,359 163,776 156,744 142,996 130,671 6.71%
  YoY % 6.12% 7.36% 3.41% 4.49% 9.61% 9.43% -
  Horiz. % 147.66% 139.14% 129.61% 125.34% 119.95% 109.43% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 20,128 18,737 14,576 20,125 152 16,659 9,730 12.87%
  YoY % 7.42% 28.55% -27.57% 13,089.70% -99.08% 71.21% -
  Horiz. % 206.85% 192.55% 149.79% 206.82% 1.57% 171.21% 100.00%
Div Payout % 181.02 % 201.19 % 243.02 % 317.98 % 1.77 % 212.39 % 276.68 % -6.82%
  YoY % -10.03% -17.21% -23.57% 17,864.97% -99.17% -23.24% -
  Horiz. % 65.43% 72.72% 87.83% 114.93% 0.64% 76.76% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 192,951 181,818 169,359 163,776 156,744 142,996 130,671 6.71%
  YoY % 6.12% 7.36% 3.41% 4.49% 9.61% 9.43% -
  Horiz. % 147.66% 139.14% 129.61% 125.34% 119.95% 109.43% 100.00%
NOSH 138,813 138,792 138,819 138,793 138,711 138,831 139,011 -0.02%
  YoY % 0.02% -0.02% 0.02% 0.06% -0.09% -0.13% -
  Horiz. % 99.86% 99.84% 99.86% 99.84% 99.78% 99.87% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 27.28 % 20.36 % 16.95 % 19.16 % 26.76 % 26.28 % 11.93 % 14.77%
  YoY % 33.99% 20.12% -11.53% -28.40% 1.83% 120.28% -
  Horiz. % 228.67% 170.66% 142.08% 160.60% 224.31% 220.28% 100.00%
ROE 5.76 % 5.12 % 3.54 % 3.86 % 5.50 % 5.49 % 2.69 % 13.52%
  YoY % 12.50% 44.63% -8.29% -29.82% 0.18% 104.09% -
  Horiz. % 214.13% 190.33% 131.60% 143.49% 204.46% 204.09% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 36.76 32.95 25.48 23.80 23.21 21.50 21.21 9.59%
  YoY % 11.56% 29.32% 7.06% 2.54% 7.95% 1.37% -
  Horiz. % 173.31% 155.35% 120.13% 112.21% 109.43% 101.37% 100.00%
EPS 8.01 6.71 4.32 4.56 6.21 5.65 2.53 21.17%
  YoY % 19.37% 55.32% -5.26% -26.57% 9.91% 123.32% -
  Horiz. % 316.60% 265.22% 170.75% 180.24% 245.45% 223.32% 100.00%
DPS 14.50 13.50 10.50 14.50 0.11 12.00 7.00 12.90%
  YoY % 7.41% 28.57% -27.59% 13,081.82% -99.08% 71.43% -
  Horiz. % 207.14% 192.86% 150.00% 207.14% 1.57% 171.43% 100.00%
NAPS 1.3900 1.3100 1.2200 1.1800 1.1300 1.0300 0.9400 6.73%
  YoY % 6.11% 7.38% 3.39% 4.42% 9.71% 9.57% -
  Horiz. % 147.87% 139.36% 129.79% 125.53% 120.21% 109.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.22 6.47 5.01 4.68 4.56 4.23 4.17 9.58%
  YoY % 11.59% 29.14% 7.05% 2.63% 7.80% 1.44% -
  Horiz. % 173.14% 155.16% 120.14% 112.23% 109.35% 101.44% 100.00%
EPS 1.57 1.32 0.85 0.90 1.22 1.11 0.50 21.00%
  YoY % 18.94% 55.29% -5.56% -26.23% 9.91% 122.00% -
  Horiz. % 314.00% 264.00% 170.00% 180.00% 244.00% 222.00% 100.00%
DPS 2.85 2.65 2.06 2.85 0.02 2.36 1.38 12.84%
  YoY % 7.55% 28.64% -27.72% 14,150.00% -99.15% 71.01% -
  Horiz. % 206.52% 192.03% 149.28% 206.52% 1.45% 171.01% 100.00%
NAPS 0.2732 0.2574 0.2398 0.2319 0.2219 0.2025 0.1850 6.71%
  YoY % 6.14% 7.34% 3.41% 4.51% 9.58% 9.46% -
  Horiz. % 147.68% 139.14% 129.62% 125.35% 119.95% 109.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.5000 2.5800 2.1300 2.0200 2.3900 2.4000 2.0800 -
P/RPS 6.80 7.83 8.36 8.49 10.30 11.16 9.81 -5.92%
  YoY % -13.15% -6.34% -1.53% -17.57% -7.71% 13.76% -
  Horiz. % 69.32% 79.82% 85.22% 86.54% 104.99% 113.76% 100.00%
P/EPS 31.21 38.45 49.30 44.30 38.49 42.48 82.21 -14.90%
  YoY % -18.83% -22.01% 11.29% 15.09% -9.39% -48.33% -
  Horiz. % 37.96% 46.77% 59.97% 53.89% 46.82% 51.67% 100.00%
EY 3.20 2.60 2.03 2.26 2.60 2.35 1.22 17.43%
  YoY % 23.08% 28.08% -10.18% -13.08% 10.64% 92.62% -
  Horiz. % 262.30% 213.11% 166.39% 185.25% 213.11% 192.62% 100.00%
DY 5.80 5.23 4.93 7.18 0.05 5.00 3.37 9.47%
  YoY % 10.90% 6.09% -31.34% 14,260.00% -99.00% 48.37% -
  Horiz. % 172.11% 155.19% 146.29% 213.06% 1.48% 148.37% 100.00%
P/NAPS 1.80 1.97 1.75 1.71 2.12 2.33 2.21 -3.36%
  YoY % -8.63% 12.57% 2.34% -19.34% -9.01% 5.43% -
  Horiz. % 81.45% 89.14% 79.19% 77.38% 95.93% 105.43% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 26/02/14 25/02/13 22/02/12 23/02/11 23/02/10 24/02/09 -
Price 2.9200 2.6000 2.1700 2.1200 2.4500 2.3300 2.2000 -
P/RPS 7.94 7.89 8.51 8.91 10.56 10.84 10.37 -4.35%
  YoY % 0.63% -7.29% -4.49% -15.63% -2.58% 4.53% -
  Horiz. % 76.57% 76.08% 82.06% 85.92% 101.83% 104.53% 100.00%
P/EPS 36.45 38.75 50.22 46.49 39.45 41.24 86.96 -13.48%
  YoY % -5.94% -22.84% 8.02% 17.85% -4.34% -52.58% -
  Horiz. % 41.92% 44.56% 57.75% 53.46% 45.37% 47.42% 100.00%
EY 2.74 2.58 1.99 2.15 2.53 2.42 1.15 15.56%
  YoY % 6.20% 29.65% -7.44% -15.02% 4.55% 110.43% -
  Horiz. % 238.26% 224.35% 173.04% 186.96% 220.00% 210.43% 100.00%
DY 4.97 5.19 4.84 6.84 0.04 5.15 3.18 7.72%
  YoY % -4.24% 7.23% -29.24% 17,000.00% -99.22% 61.95% -
  Horiz. % 156.29% 163.21% 152.20% 215.09% 1.26% 161.95% 100.00%
P/NAPS 2.10 1.98 1.78 1.80 2.17 2.26 2.34 -1.79%
  YoY % 6.06% 11.24% -1.11% -17.05% -3.98% -3.42% -
  Horiz. % 89.74% 84.62% 76.07% 76.92% 92.74% 96.58% 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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. 上升股:国家能源 阻力RM10.94 南洋行家论股
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
PARTNERS & BROKERS