Highlights

[DPHARMA] YoY Quarter Result on 2012-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -6.89%    YoY -     -5.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 89,401 51,024 45,734 35,378 33,036 32,195 29,850 20.05%
  YoY % 75.21% 11.57% 29.27% 7.09% 2.61% 7.86% -
  Horiz. % 299.50% 170.93% 153.21% 118.52% 110.67% 107.86% 100.00%
PBT 17,529 13,921 9,160 9,000 7,836 8,607 8,610 12.57%
  YoY % 25.92% 51.98% 1.78% 14.85% -8.96% -0.03% -
  Horiz. % 203.59% 161.68% 106.39% 104.53% 91.01% 99.97% 100.00%
Tax 0 0 153 -3,002 -1,507 7 -766 -
  YoY % 0.00% 0.00% 105.10% -99.20% -21,628.57% 100.91% -
  Horiz. % -0.00% -0.00% -19.97% 391.91% 196.74% -0.91% 100.00%
NP 17,529 13,921 9,313 5,998 6,329 8,614 7,844 14.33%
  YoY % 25.92% 49.48% 55.27% -5.23% -26.53% 9.82% -
  Horiz. % 223.47% 177.47% 118.73% 76.47% 80.69% 109.82% 100.00%
NP to SH 15,335 11,119 9,313 5,998 6,329 8,614 7,844 11.82%
  YoY % 37.92% 19.39% 55.27% -5.23% -26.53% 9.82% -
  Horiz. % 195.50% 141.75% 118.73% 76.47% 80.69% 109.82% 100.00%
Tax Rate - % - % -1.67 % 33.36 % 19.23 % -0.08 % 8.90 % -
  YoY % 0.00% 0.00% -105.01% 73.48% 24,137.50% -100.90% -
  Horiz. % 0.00% 0.00% -18.76% 374.83% 216.07% -0.90% 100.00%
Total Cost 71,872 37,103 36,421 29,380 26,707 23,581 22,006 21.80%
  YoY % 93.71% 1.87% 23.97% 10.01% 13.26% 7.16% -
  Horiz. % 326.60% 168.60% 165.50% 133.51% 121.36% 107.16% 100.00%
Net Worth 270,177 192,951 181,818 169,359 163,776 156,744 142,996 11.18%
  YoY % 40.02% 6.12% 7.36% 3.41% 4.49% 9.61% -
  Horiz. % 188.94% 134.93% 127.15% 118.44% 114.53% 109.61% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,172 20,128 18,737 14,576 20,125 152 16,659 -9.46%
  YoY % -54.43% 7.42% 28.55% -27.57% 13,089.70% -99.08% -
  Horiz. % 55.06% 120.82% 112.47% 87.49% 120.80% 0.92% 100.00%
Div Payout % 59.82 % 181.02 % 201.19 % 243.02 % 317.98 % 1.77 % 212.39 % -19.03%
  YoY % -66.95% -10.03% -17.21% -23.57% 17,864.97% -99.17% -
  Horiz. % 28.17% 85.23% 94.73% 114.42% 149.72% 0.83% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 270,177 192,951 181,818 169,359 163,776 156,744 142,996 11.18%
  YoY % 40.02% 6.12% 7.36% 3.41% 4.49% 9.61% -
  Horiz. % 188.94% 134.93% 127.15% 118.44% 114.53% 109.61% 100.00%
NOSH 166,776 138,813 138,792 138,819 138,793 138,711 138,831 3.10%
  YoY % 20.14% 0.02% -0.02% 0.02% 0.06% -0.09% -
  Horiz. % 120.13% 99.99% 99.97% 99.99% 99.97% 99.91% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.61 % 27.28 % 20.36 % 16.95 % 19.16 % 26.76 % 26.28 % -4.76%
  YoY % -28.12% 33.99% 20.12% -11.53% -28.40% 1.83% -
  Horiz. % 74.62% 103.81% 77.47% 64.50% 72.91% 101.83% 100.00%
ROE 5.68 % 5.76 % 5.12 % 3.54 % 3.86 % 5.50 % 5.49 % 0.57%
  YoY % -1.39% 12.50% 44.63% -8.29% -29.82% 0.18% -
  Horiz. % 103.46% 104.92% 93.26% 64.48% 70.31% 100.18% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 53.61 36.76 32.95 25.48 23.80 23.21 21.50 16.44%
  YoY % 45.84% 11.56% 29.32% 7.06% 2.54% 7.95% -
  Horiz. % 249.35% 170.98% 153.26% 118.51% 110.70% 107.95% 100.00%
EPS 9.19 8.01 6.71 4.32 4.56 6.21 5.65 8.44%
  YoY % 14.73% 19.37% 55.32% -5.26% -26.57% 9.91% -
  Horiz. % 162.65% 141.77% 118.76% 76.46% 80.71% 109.91% 100.00%
DPS 5.50 14.50 13.50 10.50 14.50 0.11 12.00 -12.19%
  YoY % -62.07% 7.41% 28.57% -27.59% 13,081.82% -99.08% -
  Horiz. % 45.83% 120.83% 112.50% 87.50% 120.83% 0.92% 100.00%
NAPS 1.6200 1.3900 1.3100 1.2200 1.1800 1.1300 1.0300 7.84%
  YoY % 16.55% 6.11% 7.38% 3.39% 4.42% 9.71% -
  Horiz. % 157.28% 134.95% 127.18% 118.45% 114.56% 109.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.66 7.22 6.47 5.01 4.68 4.56 4.23 20.04%
  YoY % 75.35% 11.59% 29.14% 7.05% 2.63% 7.80% -
  Horiz. % 299.29% 170.69% 152.96% 118.44% 110.64% 107.80% 100.00%
EPS 2.17 1.57 1.32 0.85 0.90 1.22 1.11 11.82%
  YoY % 38.22% 18.94% 55.29% -5.56% -26.23% 9.91% -
  Horiz. % 195.50% 141.44% 118.92% 76.58% 81.08% 109.91% 100.00%
DPS 1.30 2.85 2.65 2.06 2.85 0.02 2.36 -9.46%
  YoY % -54.39% 7.55% 28.64% -27.72% 14,150.00% -99.15% -
  Horiz. % 55.08% 120.76% 112.29% 87.29% 120.76% 0.85% 100.00%
NAPS 0.3825 0.2732 0.2574 0.2398 0.2319 0.2219 0.2025 11.18%
  YoY % 40.01% 6.14% 7.34% 3.41% 4.51% 9.58% -
  Horiz. % 188.89% 134.91% 127.11% 118.42% 114.52% 109.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.6200 2.5000 2.5800 2.1300 2.0200 2.3900 2.4000 -
P/RPS 4.89 6.80 7.83 8.36 8.49 10.30 11.16 -12.84%
  YoY % -28.09% -13.15% -6.34% -1.53% -17.57% -7.71% -
  Horiz. % 43.82% 60.93% 70.16% 74.91% 76.08% 92.29% 100.00%
P/EPS 28.49 31.21 38.45 49.30 44.30 38.49 42.48 -6.44%
  YoY % -8.72% -18.83% -22.01% 11.29% 15.09% -9.39% -
  Horiz. % 67.07% 73.47% 90.51% 116.05% 104.28% 90.61% 100.00%
EY 3.51 3.20 2.60 2.03 2.26 2.60 2.35 6.91%
  YoY % 9.69% 23.08% 28.08% -10.18% -13.08% 10.64% -
  Horiz. % 149.36% 136.17% 110.64% 86.38% 96.17% 110.64% 100.00%
DY 2.10 5.80 5.23 4.93 7.18 0.05 5.00 -13.46%
  YoY % -63.79% 10.90% 6.09% -31.34% 14,260.00% -99.00% -
  Horiz. % 42.00% 116.00% 104.60% 98.60% 143.60% 1.00% 100.00%
P/NAPS 1.62 1.80 1.97 1.75 1.71 2.12 2.33 -5.87%
  YoY % -10.00% -8.63% 12.57% 2.34% -19.34% -9.01% -
  Horiz. % 69.53% 77.25% 84.55% 75.11% 73.39% 90.99% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 24/02/15 26/02/14 25/02/13 22/02/12 23/02/11 23/02/10 -
Price 2.6100 2.9200 2.6000 2.1700 2.1200 2.4500 2.3300 -
P/RPS 4.87 7.94 7.89 8.51 8.91 10.56 10.84 -12.48%
  YoY % -38.66% 0.63% -7.29% -4.49% -15.63% -2.58% -
  Horiz. % 44.93% 73.25% 72.79% 78.51% 82.20% 97.42% 100.00%
P/EPS 28.39 36.45 38.75 50.22 46.49 39.45 41.24 -6.03%
  YoY % -22.11% -5.94% -22.84% 8.02% 17.85% -4.34% -
  Horiz. % 68.84% 88.39% 93.96% 121.77% 112.73% 95.66% 100.00%
EY 3.52 2.74 2.58 1.99 2.15 2.53 2.42 6.44%
  YoY % 28.47% 6.20% 29.65% -7.44% -15.02% 4.55% -
  Horiz. % 145.45% 113.22% 106.61% 82.23% 88.84% 104.55% 100.00%
DY 2.11 4.97 5.19 4.84 6.84 0.04 5.15 -13.81%
  YoY % -57.55% -4.24% 7.23% -29.24% 17,000.00% -99.22% -
  Horiz. % 40.97% 96.50% 100.78% 93.98% 132.82% 0.78% 100.00%
P/NAPS 1.61 2.10 1.98 1.78 1.80 2.17 2.26 -5.49%
  YoY % -23.33% 6.06% 11.24% -1.11% -17.05% -3.98% -
  Horiz. % 71.24% 92.92% 87.61% 78.76% 79.65% 96.02% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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