[DPHARMA] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -48.86%
YoY- -12.55%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 74,033 80,302 79,135 79,470 89,401 79,372 56,308 19.91%
PBT 6,299 7,516 7,723 9,941 17,529 11,621 8,407 -17.43%
Tax 2,532 -1,290 -3,782 -2,113 0 -2,998 -2,559 -
NP 8,831 6,226 3,941 7,828 17,529 8,623 5,848 31.45%
-
NP to SH 8,428 6,341 4,503 7,843 15,335 8,623 5,848 27.44%
-
Tax Rate -40.20% 17.16% 48.97% 21.26% 0.00% 25.80% 30.44% -
Total Cost 65,202 74,076 75,194 71,642 71,872 70,749 50,460 18.54%
-
Net Worth 454,703 451,913 446,334 457,492 270,177 268,509 189,815 78.55%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 11,158 - 6,973 - 9,172 - 5,582 58.35%
Div Payout % 132.40% - 154.87% - 59.82% - 95.47% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 454,703 451,913 446,334 457,492 270,177 268,509 189,815 78.55%
NOSH 278,959 278,959 278,959 278,959 278,959 278,959 139,570 58.33%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.93% 7.75% 4.98% 9.85% 19.61% 10.86% 10.39% -
ROE 1.85% 1.40% 1.01% 1.71% 5.68% 3.21% 3.08% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.54 28.79 28.37 28.49 53.61 47.59 40.34 -24.25%
EPS 3.41 2.23 1.41 2.81 9.19 5.17 4.19 -12.77%
DPS 4.00 0.00 2.50 0.00 5.50 0.00 4.00 0.00%
NAPS 1.63 1.62 1.60 1.64 1.62 1.61 1.36 12.77%
Adjusted Per Share Value based on latest NOSH - 278,959
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.70 8.35 8.23 8.26 9.29 8.25 5.85 20.00%
EPS 0.88 0.66 0.47 0.82 1.59 0.90 0.61 27.53%
DPS 1.16 0.00 0.72 0.00 0.95 0.00 0.58 58.40%
NAPS 0.4727 0.4698 0.464 0.4756 0.2809 0.2791 0.1973 78.57%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.98 2.06 2.04 2.55 2.62 2.72 2.65 -
P/RPS 7.46 7.16 7.19 8.95 4.89 5.72 6.57 8.79%
P/EPS 65.54 90.63 126.38 90.70 28.49 52.61 63.25 2.38%
EY 1.53 1.10 0.79 1.10 3.51 1.90 1.58 -2.11%
DY 2.02 0.00 1.23 0.00 2.10 0.00 1.51 21.30%
P/NAPS 1.21 1.27 1.28 1.55 1.62 1.69 1.95 -27.14%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 21/11/16 22/08/16 18/05/16 23/02/16 24/11/15 25/08/15 -
Price 2.23 2.10 2.14 2.40 2.61 2.70 2.40 -
P/RPS 8.40 7.30 7.54 8.42 4.87 5.67 5.95 25.71%
P/EPS 73.81 92.39 132.57 85.36 28.39 52.22 57.28 18.32%
EY 1.35 1.08 0.75 1.17 3.52 1.91 1.75 -15.82%
DY 1.79 0.00 1.17 0.00 2.11 0.00 1.67 4.71%
P/NAPS 1.37 1.30 1.34 1.46 1.61 1.68 1.76 -15.31%

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