[DPHARMA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 15.56%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 56,308 45,599 51,024 44,819 40,623 40,495 45,734 14.91%
PBT 8,407 12,198 13,921 11,287 10,107 11,175 9,160 -5.57%
Tax -2,559 -3,229 0 -2,605 -2,594 -2,810 153 -
NP 5,848 8,969 13,921 8,682 7,513 8,365 9,313 -26.73%
-
NP to SH 5,848 8,969 11,119 8,682 7,513 8,365 9,313 -26.73%
-
Tax Rate 30.44% 26.47% 0.00% 23.08% 25.67% 25.15% -1.67% -
Total Cost 50,460 36,630 37,103 36,137 33,110 32,130 36,421 24.35%
-
Net Worth 189,815 205,045 192,951 187,531 179,145 190,050 181,818 2.91%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,582 - 20,128 - 5,554 - 18,737 -55.49%
Div Payout % 95.47% - 181.02% - 73.94% - 201.19% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 189,815 205,045 192,951 187,531 179,145 190,050 181,818 2.91%
NOSH 139,570 139,486 138,813 138,912 138,872 138,723 138,792 0.37%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.39% 19.67% 27.28% 19.37% 18.49% 20.66% 20.36% -
ROE 3.08% 4.37% 5.76% 4.63% 4.19% 4.40% 5.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 40.34 32.69 36.76 32.26 29.25 29.19 32.95 14.48%
EPS 4.19 6.43 8.01 6.25 5.41 6.03 6.71 -27.00%
DPS 4.00 0.00 14.50 0.00 4.00 0.00 13.50 -55.65%
NAPS 1.36 1.47 1.39 1.35 1.29 1.37 1.31 2.53%
Adjusted Per Share Value based on latest NOSH - 138,912
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.85 4.74 5.30 4.66 4.22 4.21 4.75 14.94%
EPS 0.61 0.93 1.16 0.90 0.78 0.87 0.97 -26.66%
DPS 0.58 0.00 2.09 0.00 0.58 0.00 1.95 -55.54%
NAPS 0.1972 0.213 0.2004 0.1948 0.1861 0.1974 0.1889 2.91%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.65 3.88 2.50 3.17 2.97 3.03 2.58 -
P/RPS 6.57 11.87 6.80 9.83 10.15 10.38 7.83 -11.06%
P/EPS 63.25 60.34 31.21 50.72 54.90 50.25 38.45 39.47%
EY 1.58 1.66 3.20 1.97 1.82 1.99 2.60 -28.32%
DY 1.51 0.00 5.80 0.00 1.35 0.00 5.23 -56.41%
P/NAPS 1.95 2.64 1.80 2.35 2.30 2.21 1.97 -0.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 18/05/15 24/02/15 21/11/14 26/08/14 20/05/14 26/02/14 -
Price 2.40 3.90 2.92 3.01 3.37 3.09 2.60 -
P/RPS 5.95 11.93 7.94 9.33 11.52 10.59 7.89 -17.19%
P/EPS 57.28 60.65 36.45 48.16 62.29 51.24 38.75 29.85%
EY 1.75 1.65 2.74 2.08 1.61 1.95 2.58 -22.85%
DY 1.67 0.00 4.97 0.00 1.19 0.00 5.19 -53.14%
P/NAPS 1.76 2.65 2.10 2.23 2.61 2.26 1.98 -7.57%

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