Highlights

[DPHARMA] YoY Quarter Result on 2013-03-31 [#1]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     11.69%    YoY -     -0.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 79,470 45,599 40,495 37,837 36,057 32,984 28,796 18.42%
  YoY % 74.28% 12.60% 7.02% 4.94% 9.32% 14.54% -
  Horiz. % 275.98% 158.35% 140.63% 131.40% 125.22% 114.54% 100.00%
PBT 9,941 12,198 11,175 8,956 8,869 7,875 6,792 6.55%
  YoY % -18.50% 9.15% 24.78% 0.98% 12.62% 15.95% -
  Horiz. % 146.36% 179.59% 164.53% 131.86% 130.58% 115.95% 100.00%
Tax -2,113 -3,229 -2,810 -2,257 -2,161 -1,951 -1,662 4.08%
  YoY % 34.56% -14.91% -24.50% -4.44% -10.76% -17.39% -
  Horiz. % 127.14% 194.28% 169.07% 135.80% 130.02% 117.39% 100.00%
NP 7,828 8,969 8,365 6,699 6,708 5,924 5,130 7.29%
  YoY % -12.72% 7.22% 24.87% -0.13% 13.23% 15.48% -
  Horiz. % 152.59% 174.83% 163.06% 130.58% 130.76% 115.48% 100.00%
NP to SH 7,843 8,969 8,365 6,699 6,708 5,924 5,130 7.32%
  YoY % -12.55% 7.22% 24.87% -0.13% 13.23% 15.48% -
  Horiz. % 152.88% 174.83% 163.06% 130.58% 130.76% 115.48% 100.00%
Tax Rate 21.26 % 26.47 % 25.15 % 25.20 % 24.37 % 24.77 % 24.47 % -2.31%
  YoY % -19.68% 5.25% -0.20% 3.41% -1.61% 1.23% -
  Horiz. % 86.88% 108.17% 102.78% 102.98% 99.59% 101.23% 100.00%
Total Cost 71,642 36,630 32,130 31,138 29,349 27,060 23,666 20.25%
  YoY % 95.58% 14.01% 3.19% 6.10% 8.46% 14.34% -
  Horiz. % 302.72% 154.78% 135.76% 131.57% 124.01% 114.34% 100.00%
Net Worth 457,492 205,045 190,050 176,143 170,824 162,320 146,967 20.81%
  YoY % 123.12% 7.89% 7.90% 3.11% 5.24% 10.45% -
  Horiz. % 311.29% 139.52% 129.31% 119.85% 116.23% 110.45% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 457,492 205,045 190,050 176,143 170,824 162,320 146,967 20.81%
  YoY % 123.12% 7.89% 7.90% 3.11% 5.24% 10.45% -
  Horiz. % 311.29% 139.52% 129.31% 119.85% 116.23% 110.45% 100.00%
NOSH 278,959 139,486 138,723 138,695 138,881 138,735 138,648 12.35%
  YoY % 99.99% 0.55% 0.02% -0.13% 0.11% 0.06% -
  Horiz. % 201.20% 100.60% 100.05% 100.03% 100.17% 100.06% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.85 % 19.67 % 20.66 % 17.70 % 18.60 % 17.96 % 17.81 % -9.39%
  YoY % -49.92% -4.79% 16.72% -4.84% 3.56% 0.84% -
  Horiz. % 55.31% 110.44% 116.00% 99.38% 104.44% 100.84% 100.00%
ROE 1.71 % 4.37 % 4.40 % 3.80 % 3.93 % 3.65 % 3.49 % -11.20%
  YoY % -60.87% -0.68% 15.79% -3.31% 7.67% 4.58% -
  Horiz. % 49.00% 125.21% 126.07% 108.88% 112.61% 104.58% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.49 32.69 29.19 27.28 25.96 23.77 20.77 5.40%
  YoY % -12.85% 11.99% 7.00% 5.08% 9.21% 14.44% -
  Horiz. % 137.17% 157.39% 140.54% 131.34% 124.99% 114.44% 100.00%
EPS 2.81 6.43 6.03 4.83 4.83 4.27 3.70 -4.48%
  YoY % -56.30% 6.63% 24.84% 0.00% 13.11% 15.41% -
  Horiz. % 75.95% 173.78% 162.97% 130.54% 130.54% 115.41% 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 1.6400 1.4700 1.3700 1.2700 1.2300 1.1700 1.0600 7.54%
  YoY % 11.56% 7.30% 7.87% 3.25% 5.13% 10.38% -
  Horiz. % 154.72% 138.68% 129.25% 119.81% 116.04% 110.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.25 6.46 5.73 5.36 5.10 4.67 4.08 18.40%
  YoY % 74.15% 12.74% 6.90% 5.10% 9.21% 14.46% -
  Horiz. % 275.74% 158.33% 140.44% 131.37% 125.00% 114.46% 100.00%
EPS 1.11 1.27 1.18 0.95 0.95 0.84 0.73 7.23%
  YoY % -12.60% 7.63% 24.21% 0.00% 13.10% 15.07% -
  Horiz. % 152.05% 173.97% 161.64% 130.14% 130.14% 115.07% 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 0.6477 0.2903 0.2691 0.2494 0.2418 0.2298 0.2081 20.81%
  YoY % 123.11% 7.88% 7.90% 3.14% 5.22% 10.43% -
  Horiz. % 311.24% 139.50% 129.31% 119.85% 116.19% 110.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.5500 3.8800 3.0300 2.2300 2.4000 2.3500 2.4000 -
P/RPS 8.95 11.87 10.38 8.17 9.24 9.88 11.56 -4.17%
  YoY % -24.60% 14.35% 27.05% -11.58% -6.48% -14.53% -
  Horiz. % 77.42% 102.68% 89.79% 70.67% 79.93% 85.47% 100.00%
P/EPS 90.70 60.34 50.25 46.17 49.69 55.04 64.86 5.74%
  YoY % 50.31% 20.08% 8.84% -7.08% -9.72% -15.14% -
  Horiz. % 139.84% 93.03% 77.47% 71.18% 76.61% 84.86% 100.00%
EY 1.10 1.66 1.99 2.17 2.01 1.82 1.54 -5.45%
  YoY % -33.73% -16.58% -8.29% 7.96% 10.44% 18.18% -
  Horiz. % 71.43% 107.79% 129.22% 140.91% 130.52% 118.18% 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 1.55 2.64 2.21 1.76 1.95 2.01 2.26 -6.09%
  YoY % -41.29% 19.46% 25.57% -9.74% -2.99% -11.06% -
  Horiz. % 68.58% 116.81% 97.79% 77.88% 86.28% 88.94% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 18/05/15 20/05/14 27/05/13 17/05/12 25/05/11 25/05/10 -
Price 2.4000 3.9000 3.0900 2.5100 2.3800 2.5700 2.3800 -
P/RPS 8.42 11.93 10.59 9.20 9.17 10.81 11.46 -5.00%
  YoY % -29.42% 12.65% 15.11% 0.33% -15.17% -5.67% -
  Horiz. % 73.47% 104.10% 92.41% 80.28% 80.02% 94.33% 100.00%
P/EPS 85.36 60.65 51.24 51.97 49.28 60.19 64.32 4.83%
  YoY % 40.74% 18.36% -1.40% 5.46% -18.13% -6.42% -
  Horiz. % 132.71% 94.29% 79.66% 80.80% 76.62% 93.58% 100.00%
EY 1.17 1.65 1.95 1.92 2.03 1.66 1.55 -4.58%
  YoY % -29.09% -15.38% 1.56% -5.42% 22.29% 7.10% -
  Horiz. % 75.48% 106.45% 125.81% 123.87% 130.97% 107.10% 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 1.46 2.65 2.26 1.98 1.93 2.20 2.25 -6.95%
  YoY % -44.91% 17.26% 14.14% 2.59% -12.27% -2.22% -
  Horiz. % 64.89% 117.78% 100.44% 88.00% 85.78% 97.78% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

366  396  632  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.70-0.045 
 PRIVA 0.23+0.025 
 DNEX 0.885+0.02 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.835+0.095 
 JETSON 0.435+0.05 
 SOLUTN 1.440.00 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 

FEATURED POSTS

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