Highlights

[DPHARMA] YoY TTM Result on 2014-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     5.33%    YoY -     6.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 467,987 312,940 271,040 176,961 162,404 135,311 138,132 22.53%
  YoY % 49.55% 15.46% 53.16% 8.96% 20.02% -2.04% -
  Horiz. % 338.80% 226.55% 196.22% 128.11% 117.57% 97.96% 100.00%
PBT 51,796 31,479 49,765 46,490 40,177 35,297 34,729 6.88%
  YoY % 64.54% -36.74% 7.04% 15.71% 13.83% 1.64% -
  Horiz. % 149.14% 90.64% 143.30% 133.87% 115.69% 101.64% 100.00%
Tax -9,696 -4,653 -10,980 -8,009 -6,690 -9,282 -8,023 3.20%
  YoY % -108.38% 57.62% -37.10% -19.72% 27.93% -15.69% -
  Horiz. % 120.85% 58.00% 136.86% 99.83% 83.39% 115.69% 100.00%
NP 42,100 26,826 38,785 38,481 33,487 26,015 26,706 7.87%
  YoY % 56.94% -30.83% 0.79% 14.91% 28.72% -2.59% -
  Horiz. % 157.64% 100.45% 145.23% 144.09% 125.39% 97.41% 100.00%
NP to SH 42,492 27,115 38,785 35,679 33,487 26,015 26,706 8.04%
  YoY % 56.71% -30.09% 8.71% 6.55% 28.72% -2.59% -
  Horiz. % 159.11% 101.53% 145.23% 133.60% 125.39% 97.41% 100.00%
Tax Rate 18.72 % 14.78 % 22.06 % 17.23 % 16.65 % 26.30 % 23.10 % -3.44%
  YoY % 26.66% -33.00% 28.03% 3.48% -36.69% 13.85% -
  Horiz. % 81.04% 63.98% 95.50% 74.59% 72.08% 113.85% 100.00%
Total Cost 425,887 286,114 232,255 138,480 128,917 109,296 111,426 25.02%
  YoY % 48.85% 23.19% 67.72% 7.42% 17.95% -1.91% -
  Horiz. % 382.22% 256.77% 208.44% 124.28% 115.70% 98.09% 100.00%
Net Worth 479,809 454,703 270,323 192,951 181,818 169,359 163,776 19.60%
  YoY % 5.52% 68.21% 40.10% 6.12% 7.36% 3.41% -
  Horiz. % 292.97% 277.64% 165.06% 117.81% 111.02% 103.41% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 23,711 19,142 5,682 25,682 24,289 19,431 24,987 -0.87%
  YoY % 23.87% 236.84% -77.87% 5.74% 25.00% -22.23% -
  Horiz. % 94.89% 76.61% 22.74% 102.78% 97.21% 77.77% 100.00%
Div Payout % 55.80 % 70.60 % 14.65 % 71.98 % 72.53 % 74.69 % 93.56 % -8.25%
  YoY % -20.96% 381.91% -79.65% -0.76% -2.89% -20.17% -
  Horiz. % 59.64% 75.46% 15.66% 76.93% 77.52% 79.83% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 479,809 454,703 270,323 192,951 181,818 169,359 163,776 19.60%
  YoY % 5.52% 68.21% 40.10% 6.12% 7.36% 3.41% -
  Horiz. % 292.97% 277.64% 165.06% 117.81% 111.02% 103.41% 100.00%
NOSH 278,959 278,959 166,866 138,813 138,792 138,819 138,793 12.33%
  YoY % 0.00% 67.18% 20.21% 0.02% -0.02% 0.02% -
  Horiz. % 200.99% 200.99% 120.23% 100.01% 100.00% 100.02% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.00 % 8.57 % 14.31 % 21.75 % 20.62 % 19.23 % 19.33 % -11.95%
  YoY % 5.02% -40.11% -34.21% 5.48% 7.23% -0.52% -
  Horiz. % 46.56% 44.34% 74.03% 112.52% 106.67% 99.48% 100.00%
ROE 8.86 % 5.96 % 14.35 % 18.49 % 18.42 % 15.36 % 16.31 % -9.66%
  YoY % 48.66% -58.47% -22.39% 0.38% 19.92% -5.82% -
  Horiz. % 54.32% 36.54% 87.98% 113.37% 112.94% 94.18% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 167.76 112.18 162.43 127.48 117.01 97.47 99.52 9.08%
  YoY % 49.55% -30.94% 27.42% 8.95% 20.05% -2.06% -
  Horiz. % 168.57% 112.72% 163.21% 128.09% 117.57% 97.94% 100.00%
EPS 15.23 9.72 23.24 25.70 24.13 18.74 19.24 -3.82%
  YoY % 56.69% -58.18% -9.57% 6.51% 28.76% -2.60% -
  Horiz. % 79.16% 50.52% 120.79% 133.58% 125.42% 97.40% 100.00%
DPS 8.50 6.86 3.41 18.50 17.50 14.00 18.00 -11.74%
  YoY % 23.91% 101.17% -81.57% 5.71% 25.00% -22.22% -
  Horiz. % 47.22% 38.11% 18.94% 102.78% 97.22% 77.78% 100.00%
NAPS 1.7200 1.6300 1.6200 1.3900 1.3100 1.2200 1.1800 6.48%
  YoY % 5.52% 0.62% 16.55% 6.11% 7.38% 3.39% -
  Horiz. % 145.76% 138.14% 137.29% 117.80% 111.02% 103.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 49.69 33.23 28.78 18.79 17.24 14.37 14.67 22.53%
  YoY % 49.53% 15.46% 53.17% 8.99% 19.97% -2.04% -
  Horiz. % 338.72% 226.52% 196.18% 128.08% 117.52% 97.96% 100.00%
EPS 4.51 2.88 4.12 3.79 3.56 2.76 2.84 8.01%
  YoY % 56.60% -30.10% 8.71% 6.46% 28.99% -2.82% -
  Horiz. % 158.80% 101.41% 145.07% 133.45% 125.35% 97.18% 100.00%
DPS 2.52 2.03 0.60 2.73 2.58 2.06 2.65 -0.83%
  YoY % 24.14% 238.33% -78.02% 5.81% 25.24% -22.26% -
  Horiz. % 95.09% 76.60% 22.64% 103.02% 97.36% 77.74% 100.00%
NAPS 0.5095 0.4828 0.2870 0.2049 0.1931 0.1798 0.1739 19.60%
  YoY % 5.53% 68.22% 40.07% 6.11% 7.40% 3.39% -
  Horiz. % 292.98% 277.63% 165.04% 117.83% 111.04% 103.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.5300 1.9800 2.6200 2.5000 2.5800 2.1300 2.0200 -
P/RPS 1.51 1.76 1.61 1.96 2.20 2.19 2.03 -4.81%
  YoY % -14.20% 9.32% -17.86% -10.91% 0.46% 7.88% -
  Horiz. % 74.38% 86.70% 79.31% 96.55% 108.37% 107.88% 100.00%
P/EPS 16.61 20.37 11.27 9.73 10.69 11.37 10.50 7.94%
  YoY % -18.46% 80.75% 15.83% -8.98% -5.98% 8.29% -
  Horiz. % 158.19% 194.00% 107.33% 92.67% 101.81% 108.29% 100.00%
EY 6.02 4.91 8.87 10.28 9.35 8.80 9.53 -7.36%
  YoY % 22.61% -44.64% -13.72% 9.95% 6.25% -7.66% -
  Horiz. % 63.17% 51.52% 93.07% 107.87% 98.11% 92.34% 100.00%
DY 3.36 3.47 1.30 7.40 6.78 6.57 8.91 -14.99%
  YoY % -3.17% 166.92% -82.43% 9.14% 3.20% -26.26% -
  Horiz. % 37.71% 38.95% 14.59% 83.05% 76.09% 73.74% 100.00%
P/NAPS 1.47 1.21 1.62 1.80 1.97 1.75 1.71 -2.49%
  YoY % 21.49% -25.31% -10.00% -8.63% 12.57% 2.34% -
  Horiz. % 85.96% 70.76% 94.74% 105.26% 115.20% 102.34% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 24/02/17 23/02/16 24/02/15 26/02/14 25/02/13 22/02/12 -
Price 2.9700 2.2300 2.6100 2.9200 2.6000 2.1700 2.1200 -
P/RPS 1.77 1.99 1.61 2.29 2.22 2.23 2.13 -3.04%
  YoY % -11.06% 23.60% -29.69% 3.15% -0.45% 4.69% -
  Horiz. % 83.10% 93.43% 75.59% 107.51% 104.23% 104.69% 100.00%
P/EPS 19.50 22.94 11.23 11.36 10.78 11.58 11.02 9.97%
  YoY % -15.00% 104.27% -1.14% 5.38% -6.91% 5.08% -
  Horiz. % 176.95% 208.17% 101.91% 103.09% 97.82% 105.08% 100.00%
EY 5.13 4.36 8.91 8.80 9.28 8.64 9.08 -9.07%
  YoY % 17.66% -51.07% 1.25% -5.17% 7.41% -4.85% -
  Horiz. % 56.50% 48.02% 98.13% 96.92% 102.20% 95.15% 100.00%
DY 2.86 3.08 1.30 6.34 6.73 6.45 8.49 -16.57%
  YoY % -7.14% 136.92% -79.50% -5.79% 4.34% -24.03% -
  Horiz. % 33.69% 36.28% 15.31% 74.68% 79.27% 75.97% 100.00%
P/NAPS 1.73 1.37 1.61 2.10 1.98 1.78 1.80 -0.66%
  YoY % 26.28% -14.91% -23.33% 6.06% 11.24% -1.11% -
  Horiz. % 96.11% 76.11% 89.44% 116.67% 110.00% 98.89% 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!
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
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS