[DPHARMA] QoQ TTM 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- 5.93%
YoY- 12.27%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 197,750 182,065 176,961 171,671 167,697 165,062 162,404 14.06%
PBT 45,813 47,513 46,490 41,729 39,496 42,396 40,177 9.17%
Tax -8,393 -8,428 -8,009 -7,856 -7,519 -7,243 -6,690 16.37%
NP 37,420 39,085 38,481 33,873 31,977 35,153 33,487 7.70%
-
NP to SH 34,618 36,283 35,679 33,873 31,977 35,153 33,487 2.24%
-
Tax Rate 18.32% 17.74% 17.23% 18.83% 19.04% 17.08% 16.65% -
Total Cost 160,330 142,980 138,480 137,798 135,720 129,909 128,917 15.69%
-
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 25,710 25,682 25,682 24,291 24,291 24,289 24,289 3.87%
Div Payout % 74.27% 70.79% 71.98% 71.71% 75.97% 69.10% 72.53% -
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 18.92% 21.47% 21.75% 19.73% 19.07% 21.30% 20.62% -
ROE 18.24% 17.70% 18.49% 18.06% 17.85% 18.50% 18.42% -
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 141.68 130.52 127.48 123.58 120.76 118.99 117.01 13.64%
EPS 24.80 26.01 25.70 24.38 23.03 25.34 24.13 1.84%
DPS 18.50 18.50 18.50 17.50 17.50 17.50 17.50 3.78%
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 20.56 18.93 18.40 17.85 17.43 17.16 16.88 14.09%
EPS 3.60 3.77 3.71 3.52 3.32 3.65 3.48 2.29%
DPS 2.67 2.67 2.67 2.53 2.53 2.53 2.53 3.66%
NAPS 0.1973 0.2132 0.2006 0.195 0.1862 0.1976 0.189 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 1.87 2.97 1.96 2.57 2.46 2.55 2.20 -10.29%
P/EPS 10.68 14.92 9.73 13.00 12.90 11.96 10.69 -0.06%
EY 9.36 6.70 10.28 7.69 7.75 8.36 9.35 0.07%
DY 6.98 4.77 7.40 5.52 5.89 5.78 6.78 1.96%
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 1.69 2.99 2.29 2.44 2.79 2.60 2.22 -16.66%
P/EPS 9.68 14.99 11.36 12.34 14.64 12.19 10.78 -6.94%
EY 10.33 6.67 8.80 8.10 6.83 8.20 9.28 7.42%
DY 7.71 4.74 6.34 5.81 5.19 5.66 6.73 9.51%
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