[DPHARMA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.01%
YoY- -0.13%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 317,880 182,396 161,980 151,348 144,228 131,936 115,184 18.41%
PBT 39,764 48,792 44,700 35,824 35,476 31,500 27,168 6.54%
Tax -8,452 -12,916 -11,240 -9,028 -8,644 -7,804 -6,648 4.07%
NP 31,312 35,876 33,460 26,796 26,832 23,696 20,520 7.29%
-
NP to SH 31,372 35,876 33,460 26,796 26,832 23,696 20,520 7.32%
-
Tax Rate 21.26% 26.47% 25.15% 25.20% 24.37% 24.77% 24.47% -
Total Cost 286,568 146,520 128,520 124,552 117,396 108,240 94,664 20.25%
-
Net Worth 457,492 205,045 190,050 176,143 170,824 162,320 146,967 20.81%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 457,492 205,045 190,050 176,143 170,824 162,320 146,967 20.81%
NOSH 278,959 139,486 138,723 138,695 138,881 138,735 138,648 12.34%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.85% 19.67% 20.66% 17.70% 18.60% 17.96% 17.81% -
ROE 6.86% 17.50% 17.61% 15.21% 15.71% 14.60% 13.96% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 113.95 130.76 116.77 109.12 103.85 95.10 83.08 5.40%
EPS 11.24 25.72 24.12 19.32 19.32 17.08 14.80 -4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.47 1.37 1.27 1.23 1.17 1.06 7.53%
Adjusted Per Share Value based on latest NOSH - 138,695
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.05 18.96 16.84 15.73 14.99 13.72 11.97 18.42%
EPS 3.26 3.73 3.48 2.79 2.79 2.46 2.13 7.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4756 0.2132 0.1976 0.1831 0.1776 0.1687 0.1528 20.81%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.55 3.88 3.03 2.23 2.40 2.35 2.40 -
P/RPS 2.24 2.97 2.59 2.04 2.31 2.47 2.89 -4.15%
P/EPS 22.67 15.09 12.56 11.54 12.42 13.76 16.22 5.73%
EY 4.41 6.63 7.96 8.66 8.05 7.27 6.17 -5.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.64 2.21 1.76 1.95 2.01 2.26 -6.08%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 18/05/15 20/05/14 27/05/13 17/05/12 25/05/11 25/05/10 -
Price 2.40 3.90 3.09 2.51 2.38 2.57 2.38 -
P/RPS 2.11 2.98 2.65 2.30 2.29 2.70 2.86 -4.93%
P/EPS 21.34 15.16 12.81 12.99 12.32 15.05 16.08 4.82%
EY 4.69 6.59 7.81 7.70 8.12 6.65 6.22 -4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.65 2.26 1.98 1.93 2.20 2.25 -6.94%

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