[DPHARMA] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 7.64%
YoY- 9.28%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 241,705 203,814 182,396 176,961 167,916 162,236 161,980 30.55%
PBT 42,968 41,210 48,792 46,509 43,452 42,604 44,700 -2.59%
Tax -11,714 -11,576 -12,916 0 -10,685 -10,820 -11,240 2.78%
NP 31,253 29,634 35,876 46,509 32,766 31,784 33,460 -4.44%
-
NP to SH 31,253 29,634 35,876 35,271 32,766 31,784 33,460 -4.44%
-
Tax Rate 27.26% 28.09% 26.47% 0.00% 24.59% 25.40% 25.15% -
Total Cost 210,452 174,180 146,520 130,452 135,149 130,452 128,520 38.88%
-
Net Worth 268,509 190,284 205,045 192,942 187,436 179,045 190,050 25.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 11,193 - 25,679 7,404 11,103 - -
Div Payout % - 37.77% - 72.81% 22.60% 34.93% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 268,509 190,284 205,045 192,942 187,436 179,045 190,050 25.88%
NOSH 278,959 139,915 139,486 138,807 138,841 138,794 138,723 59.24%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.93% 14.54% 19.67% 26.28% 19.51% 19.59% 20.66% -
ROE 11.64% 15.57% 17.50% 18.28% 17.48% 17.75% 17.61% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 144.93 145.67 130.76 127.49 120.94 116.89 116.77 15.47%
EPS 18.72 21.18 25.72 25.41 23.60 22.90 24.12 -15.53%
DPS 0.00 8.00 0.00 18.50 5.33 8.00 0.00 -
NAPS 1.61 1.36 1.47 1.39 1.35 1.29 1.37 11.35%
Adjusted Per Share Value based on latest NOSH - 138,813
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.11 21.17 18.95 18.38 17.44 16.85 16.83 30.53%
EPS 3.25 3.08 3.73 3.66 3.40 3.30 3.48 -4.45%
DPS 0.00 1.16 0.00 2.67 0.77 1.15 0.00 -
NAPS 0.2789 0.1977 0.213 0.2004 0.1947 0.186 0.1974 25.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.72 2.65 3.88 2.50 3.17 2.97 3.03 -
P/RPS 1.88 1.82 2.97 1.96 2.62 2.54 2.59 -19.21%
P/EPS 14.51 12.51 15.09 9.84 13.43 12.97 12.56 10.08%
EY 6.89 7.99 6.63 10.16 7.44 7.71 7.96 -9.16%
DY 0.00 3.02 0.00 7.40 1.68 2.69 0.00 -
P/NAPS 1.69 1.95 2.64 1.80 2.35 2.30 2.21 -16.36%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 18/05/15 24/02/15 21/11/14 26/08/14 20/05/14 -
Price 2.70 2.40 3.90 2.92 3.01 3.37 3.09 -
P/RPS 1.86 1.65 2.98 2.29 2.49 2.88 2.65 -21.00%
P/EPS 14.41 11.33 15.16 11.49 12.75 14.72 12.81 8.15%
EY 6.94 8.83 6.59 8.70 7.84 6.80 7.81 -7.56%
DY 0.00 3.33 0.00 6.34 1.77 2.37 0.00 -
P/NAPS 1.68 1.76 2.65 2.10 2.23 2.61 2.26 -17.92%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment