Highlights

[DPHARMA] YoY TTM 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 -     -1.26%    YoY -     -2.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 271,040 176,961 162,404 135,311 138,132 131,437 123,765 13.95%
  YoY % 53.16% 8.96% 20.02% -2.04% 5.09% 6.20% -
  Horiz. % 219.00% 142.98% 131.22% 109.33% 111.61% 106.20% 100.00%
PBT 49,765 46,490 40,177 35,297 34,729 35,410 38,215 4.50%
  YoY % 7.04% 15.71% 13.83% 1.64% -1.92% -7.34% -
  Horiz. % 130.22% 121.65% 105.13% 92.36% 90.88% 92.66% 100.00%
Tax -10,980 -8,009 -6,690 -9,282 -8,023 -6,741 -7,981 5.46%
  YoY % -37.10% -19.72% 27.93% -15.69% -19.02% 15.54% -
  Horiz. % 137.58% 100.35% 83.82% 116.30% 100.53% 84.46% 100.00%
NP 38,785 38,481 33,487 26,015 26,706 28,669 30,234 4.24%
  YoY % 0.79% 14.91% 28.72% -2.59% -6.85% -5.18% -
  Horiz. % 128.28% 127.28% 110.76% 86.05% 88.33% 94.82% 100.00%
NP to SH 38,785 35,679 33,487 26,015 26,706 28,669 30,234 4.24%
  YoY % 8.71% 6.55% 28.72% -2.59% -6.85% -5.18% -
  Horiz. % 128.28% 118.01% 110.76% 86.05% 88.33% 94.82% 100.00%
Tax Rate 22.06 % 17.23 % 16.65 % 26.30 % 23.10 % 19.04 % 20.88 % 0.92%
  YoY % 28.03% 3.48% -36.69% 13.85% 21.32% -8.81% -
  Horiz. % 105.65% 82.52% 79.74% 125.96% 110.63% 91.19% 100.00%
Total Cost 232,255 138,480 128,917 109,296 111,426 102,768 93,531 16.36%
  YoY % 67.72% 7.42% 17.95% -1.91% 8.42% 9.88% -
  Horiz. % 248.32% 148.06% 137.83% 116.86% 119.13% 109.88% 100.00%
Net Worth 270,323 192,951 181,818 169,359 163,776 156,744 142,996 11.19%
  YoY % 40.10% 6.12% 7.36% 3.41% 4.49% 9.61% -
  Horiz. % 189.04% 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 5,682 25,682 24,289 19,431 24,987 6,402 16,743 -16.47%
  YoY % -77.87% 5.74% 25.00% -22.23% 290.24% -61.76% -
  Horiz. % 33.94% 153.39% 145.07% 116.06% 149.24% 38.24% 100.00%
Div Payout % 14.65 % 71.98 % 72.53 % 74.69 % 93.56 % 22.33 % 55.38 % -19.87%
  YoY % -79.65% -0.76% -2.89% -20.17% 318.99% -59.68% -
  Horiz. % 26.45% 129.97% 130.97% 134.87% 168.94% 40.32% 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 270,323 192,951 181,818 169,359 163,776 156,744 142,996 11.19%
  YoY % 40.10% 6.12% 7.36% 3.41% 4.49% 9.61% -
  Horiz. % 189.04% 134.93% 127.15% 118.44% 114.53% 109.61% 100.00%
NOSH 166,866 138,813 138,792 138,819 138,793 138,711 138,831 3.11%
  YoY % 20.21% 0.02% -0.02% 0.02% 0.06% -0.09% -
  Horiz. % 120.19% 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 14.31 % 21.75 % 20.62 % 19.23 % 19.33 % 21.81 % 24.43 % -8.52%
  YoY % -34.21% 5.48% 7.23% -0.52% -11.37% -10.72% -
  Horiz. % 58.58% 89.03% 84.40% 78.71% 79.12% 89.28% 100.00%
ROE 14.35 % 18.49 % 18.42 % 15.36 % 16.31 % 18.29 % 21.14 % -6.25%
  YoY % -22.39% 0.38% 19.92% -5.82% -10.83% -13.48% -
  Horiz. % 67.88% 87.46% 87.13% 72.66% 77.15% 86.52% 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 162.43 127.48 117.01 97.47 99.52 94.76 89.15 10.51%
  YoY % 27.42% 8.95% 20.05% -2.06% 5.02% 6.29% -
  Horiz. % 182.20% 142.99% 131.25% 109.33% 111.63% 106.29% 100.00%
EPS 23.24 25.70 24.13 18.74 19.24 20.67 21.78 1.09%
  YoY % -9.57% 6.51% 28.76% -2.60% -6.92% -5.10% -
  Horiz. % 106.70% 118.00% 110.79% 86.04% 88.34% 94.90% 100.00%
DPS 3.41 18.50 17.50 14.00 18.00 4.61 12.06 -18.98%
  YoY % -81.57% 5.71% 25.00% -22.22% 290.46% -61.77% -
  Horiz. % 28.28% 153.40% 145.11% 116.09% 149.25% 38.23% 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 - 941,765
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.78 18.79 17.24 14.37 14.67 13.96 13.14 13.95%
  YoY % 53.17% 8.99% 19.97% -2.04% 5.09% 6.24% -
  Horiz. % 219.03% 143.00% 131.20% 109.36% 111.64% 106.24% 100.00%
EPS 4.12 3.79 3.56 2.76 2.84 3.04 3.21 4.25%
  YoY % 8.71% 6.46% 28.99% -2.82% -6.58% -5.30% -
  Horiz. % 128.35% 118.07% 110.90% 85.98% 88.47% 94.70% 100.00%
DPS 0.60 2.73 2.58 2.06 2.65 0.68 1.78 -16.57%
  YoY % -78.02% 5.81% 25.24% -22.26% 289.71% -61.80% -
  Horiz. % 33.71% 153.37% 144.94% 115.73% 148.88% 38.20% 100.00%
NAPS 0.2870 0.2049 0.1931 0.1798 0.1739 0.1664 0.1518 11.19%
  YoY % 40.07% 6.11% 7.40% 3.39% 4.51% 9.62% -
  Horiz. % 189.06% 134.98% 127.21% 118.45% 114.56% 109.62% 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 1.61 1.96 2.20 2.19 2.03 2.52 2.69 -8.20%
  YoY % -17.86% -10.91% 0.46% 7.88% -19.44% -6.32% -
  Horiz. % 59.85% 72.86% 81.78% 81.41% 75.46% 93.68% 100.00%
P/EPS 11.27 9.73 10.69 11.37 10.50 11.56 11.02 0.37%
  YoY % 15.83% -8.98% -5.98% 8.29% -9.17% 4.90% -
  Horiz. % 102.27% 88.29% 97.01% 103.18% 95.28% 104.90% 100.00%
EY 8.87 10.28 9.35 8.80 9.53 8.65 9.07 -0.37%
  YoY % -13.72% 9.95% 6.25% -7.66% 10.17% -4.63% -
  Horiz. % 97.79% 113.34% 103.09% 97.02% 105.07% 95.37% 100.00%
DY 1.30 7.40 6.78 6.57 8.91 1.93 5.03 -20.18%
  YoY % -82.43% 9.14% 3.20% -26.26% 361.66% -61.63% -
  Horiz. % 25.84% 147.12% 134.79% 130.62% 177.14% 38.37% 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 1.61 2.29 2.22 2.23 2.13 2.59 2.61 -7.73%
  YoY % -29.69% 3.15% -0.45% 4.69% -17.76% -0.77% -
  Horiz. % 61.69% 87.74% 85.06% 85.44% 81.61% 99.23% 100.00%
P/EPS 11.23 11.36 10.78 11.58 11.02 11.85 10.70 0.81%
  YoY % -1.14% 5.38% -6.91% 5.08% -7.00% 10.75% -
  Horiz. % 104.95% 106.17% 100.75% 108.22% 102.99% 110.75% 100.00%
EY 8.91 8.80 9.28 8.64 9.08 8.44 9.35 -0.80%
  YoY % 1.25% -5.17% 7.41% -4.85% 7.58% -9.73% -
  Horiz. % 95.29% 94.12% 99.25% 92.41% 97.11% 90.27% 100.00%
DY 1.30 6.34 6.73 6.45 8.49 1.88 5.18 -20.57%
  YoY % -79.50% -5.79% 4.34% -24.03% 351.60% -63.71% -
  Horiz. % 25.10% 122.39% 129.92% 124.52% 163.90% 36.29% 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.
 


FEATURED POSTS

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

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
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
 
 

262  258  576  1190 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.09 
 HSI-CI2 0.335-0.005 
 EDUSPEC 0.0150.00 
 SAPNRG 0.045-0.005 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.12-0.005 
 FOCUS-WD 0.0050.00 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS