Highlights

[DPHARMA] YoY TTM Result on 2015-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     12.20%    YoY -     8.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 498,722 467,987 312,940 271,040 176,961 162,404 135,311 24.27%
  YoY % 6.57% 49.55% 15.46% 53.16% 8.96% 20.02% -
  Horiz. % 368.57% 345.86% 231.27% 200.31% 130.78% 120.02% 100.00%
PBT 59,666 51,796 31,479 49,765 46,490 40,177 35,297 9.14%
  YoY % 15.19% 64.54% -36.74% 7.04% 15.71% 13.83% -
  Horiz. % 169.04% 146.74% 89.18% 140.99% 131.71% 113.83% 100.00%
Tax -12,025 -9,696 -4,653 -10,980 -8,009 -6,690 -9,282 4.41%
  YoY % -24.02% -108.38% 57.62% -37.10% -19.72% 27.93% -
  Horiz. % 129.55% 104.46% 50.13% 118.29% 86.29% 72.07% 100.00%
NP 47,641 42,100 26,826 38,785 38,481 33,487 26,015 10.60%
  YoY % 13.16% 56.94% -30.83% 0.79% 14.91% 28.72% -
  Horiz. % 183.13% 161.83% 103.12% 149.09% 147.92% 128.72% 100.00%
NP to SH 47,776 42,492 27,115 38,785 35,679 33,487 26,015 10.66%
  YoY % 12.44% 56.71% -30.09% 8.71% 6.55% 28.72% -
  Horiz. % 183.65% 163.34% 104.23% 149.09% 137.15% 128.72% 100.00%
Tax Rate 20.15 % 18.72 % 14.78 % 22.06 % 17.23 % 16.65 % 26.30 % -4.34%
  YoY % 7.64% 26.66% -33.00% 28.03% 3.48% -36.69% -
  Horiz. % 76.62% 71.18% 56.20% 83.88% 65.51% 63.31% 100.00%
Total Cost 451,081 425,887 286,114 232,255 138,480 128,917 109,296 26.64%
  YoY % 5.92% 48.85% 23.19% 67.72% 7.42% 17.95% -
  Horiz. % 412.71% 389.66% 261.78% 212.50% 126.70% 117.95% 100.00%
Net Worth 483,173 479,809 454,703 270,323 192,951 181,818 169,359 19.08%
  YoY % 0.70% 5.52% 68.21% 40.10% 6.12% 7.36% -
  Horiz. % 285.29% 283.31% 268.48% 159.61% 113.93% 107.36% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 30,674 23,711 19,142 5,682 25,682 24,289 19,431 7.90%
  YoY % 29.37% 23.87% 236.84% -77.87% 5.74% 25.00% -
  Horiz. % 157.86% 122.03% 98.51% 29.25% 132.17% 125.00% 100.00%
Div Payout % 64.21 % 55.80 % 70.60 % 14.65 % 71.98 % 72.53 % 74.69 % -2.49%
  YoY % 15.07% -20.96% 381.91% -79.65% -0.76% -2.89% -
  Horiz. % 85.97% 74.71% 94.52% 19.61% 96.37% 97.11% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 483,173 479,809 454,703 270,323 192,951 181,818 169,359 19.08%
  YoY % 0.70% 5.52% 68.21% 40.10% 6.12% 7.36% -
  Horiz. % 285.29% 283.31% 268.48% 159.61% 113.93% 107.36% 100.00%
NOSH 661,881 278,959 278,959 166,866 138,813 138,792 138,819 29.72%
  YoY % 137.27% 0.00% 67.18% 20.21% 0.02% -0.02% -
  Horiz. % 476.79% 200.95% 200.95% 120.20% 100.00% 99.98% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.55 % 9.00 % 8.57 % 14.31 % 21.75 % 20.62 % 19.23 % -11.01%
  YoY % 6.11% 5.02% -40.11% -34.21% 5.48% 7.23% -
  Horiz. % 49.66% 46.80% 44.57% 74.41% 113.10% 107.23% 100.00%
ROE 9.89 % 8.86 % 5.96 % 14.35 % 18.49 % 18.42 % 15.36 % -7.07%
  YoY % 11.63% 48.66% -58.47% -22.39% 0.38% 19.92% -
  Horiz. % 64.39% 57.68% 38.80% 93.42% 120.38% 119.92% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 75.35 167.76 112.18 162.43 127.48 117.01 97.47 -4.20%
  YoY % -55.08% 49.55% -30.94% 27.42% 8.95% 20.05% -
  Horiz. % 77.31% 172.11% 115.09% 166.65% 130.79% 120.05% 100.00%
EPS 7.22 15.23 9.72 23.24 25.70 24.13 18.74 -14.69%
  YoY % -52.59% 56.69% -58.18% -9.57% 6.51% 28.76% -
  Horiz. % 38.53% 81.27% 51.87% 124.01% 137.14% 128.76% 100.00%
DPS 4.63 8.50 6.86 3.41 18.50 17.50 14.00 -16.83%
  YoY % -45.53% 23.91% 101.17% -81.57% 5.71% 25.00% -
  Horiz. % 33.07% 60.71% 49.00% 24.36% 132.14% 125.00% 100.00%
NAPS 0.7300 1.7200 1.6300 1.6200 1.3900 1.3100 1.2200 -8.20%
  YoY % -57.56% 5.52% 0.62% 16.55% 6.11% 7.38% -
  Horiz. % 59.84% 140.98% 133.61% 132.79% 113.93% 107.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.96 49.69 33.23 28.78 18.79 17.24 14.37 24.27%
  YoY % 6.58% 49.53% 15.46% 53.17% 8.99% 19.97% -
  Horiz. % 368.55% 345.79% 231.25% 200.28% 130.76% 119.97% 100.00%
EPS 5.07 4.51 2.88 4.12 3.79 3.56 2.76 10.66%
  YoY % 12.42% 56.60% -30.10% 8.71% 6.46% 28.99% -
  Horiz. % 183.70% 163.41% 104.35% 149.28% 137.32% 128.99% 100.00%
DPS 3.26 2.52 2.03 0.60 2.73 2.58 2.06 7.95%
  YoY % 29.37% 24.14% 238.33% -78.02% 5.81% 25.24% -
  Horiz. % 158.25% 122.33% 98.54% 29.13% 132.52% 125.24% 100.00%
NAPS 0.5130 0.5095 0.4828 0.2870 0.2049 0.1931 0.1798 19.08%
  YoY % 0.69% 5.53% 68.22% 40.07% 6.11% 7.40% -
  Horiz. % 285.32% 283.37% 268.52% 159.62% 113.96% 107.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.9500 2.5300 1.9800 2.6200 2.5000 2.5800 2.1300 -
P/RPS 1.26 1.51 1.76 1.61 1.96 2.20 2.19 -8.80%
  YoY % -16.56% -14.20% 9.32% -17.86% -10.91% 0.46% -
  Horiz. % 57.53% 68.95% 80.37% 73.52% 89.50% 100.46% 100.00%
P/EPS 13.16 16.61 20.37 11.27 9.73 10.69 11.37 2.47%
  YoY % -20.77% -18.46% 80.75% 15.83% -8.98% -5.98% -
  Horiz. % 115.74% 146.09% 179.16% 99.12% 85.58% 94.02% 100.00%
EY 7.60 6.02 4.91 8.87 10.28 9.35 8.80 -2.41%
  YoY % 26.25% 22.61% -44.64% -13.72% 9.95% 6.25% -
  Horiz. % 86.36% 68.41% 55.80% 100.80% 116.82% 106.25% 100.00%
DY 4.88 3.36 3.47 1.30 7.40 6.78 6.57 -4.83%
  YoY % 45.24% -3.17% 166.92% -82.43% 9.14% 3.20% -
  Horiz. % 74.28% 51.14% 52.82% 19.79% 112.63% 103.20% 100.00%
P/NAPS 1.30 1.47 1.21 1.62 1.80 1.97 1.75 -4.83%
  YoY % -11.56% 21.49% -25.31% -10.00% -8.63% 12.57% -
  Horiz. % 74.29% 84.00% 69.14% 92.57% 102.86% 112.57% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 18/02/19 28/02/18 24/02/17 23/02/16 24/02/15 26/02/14 25/02/13 -
Price 1.0300 2.9700 2.2300 2.6100 2.9200 2.6000 2.1700 -
P/RPS 1.37 1.77 1.99 1.61 2.29 2.22 2.23 -7.80%
  YoY % -22.60% -11.06% 23.60% -29.69% 3.15% -0.45% -
  Horiz. % 61.43% 79.37% 89.24% 72.20% 102.69% 99.55% 100.00%
P/EPS 14.27 19.50 22.94 11.23 11.36 10.78 11.58 3.54%
  YoY % -26.82% -15.00% 104.27% -1.14% 5.38% -6.91% -
  Horiz. % 123.23% 168.39% 198.10% 96.98% 98.10% 93.09% 100.00%
EY 7.01 5.13 4.36 8.91 8.80 9.28 8.64 -3.42%
  YoY % 36.65% 17.66% -51.07% 1.25% -5.17% 7.41% -
  Horiz. % 81.13% 59.38% 50.46% 103.12% 101.85% 107.41% 100.00%
DY 4.50 2.86 3.08 1.30 6.34 6.73 6.45 -5.82%
  YoY % 57.34% -7.14% 136.92% -79.50% -5.79% 4.34% -
  Horiz. % 69.77% 44.34% 47.75% 20.16% 98.29% 104.34% 100.00%
P/NAPS 1.41 1.73 1.37 1.61 2.10 1.98 1.78 -3.81%
  YoY % -18.50% 26.28% -14.91% -23.33% 6.06% 11.24% -
  Horiz. % 79.21% 97.19% 76.97% 90.45% 117.98% 111.24% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS