[DPHARMA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

16-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 102.37%

YoY- 5.59%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	101,907	81,118	75,826	70,412	68,329	64,777	61,728	8.71%
YoY %	25.63%	6.98%	7.69%	3.05%	5.48%	4.94%	-	-
Horiz. %	165.09%	131.41%	122.84%	114.07%	110.69%	104.94%	100.00%	-
PBT	20,605	21,302	21,963	17,906	17,166	16,582	20,337	0.21%
YoY %	-3.27%	-3.01%	22.66%	4.31%	3.52%	-18.46%	-	-
Horiz. %	101.32%	104.75%	108.00%	88.05%	84.41%	81.54%	100.00%	-
Tax	-5,788	-5,410	-4,575	-4,331	-4,310	-4,146	-4,877	2.89%
YoY %	-6.99%	-18.25%	-5.63%	-0.49%	-3.96%	14.99%	-	-
Horiz. %	118.68%	110.93%	93.81%	88.80%	88.37%	85.01%	100.00%	-
NP	14,817	15,892	17,388	13,575	12,856	12,436	15,460	-0.70%
YoY %	-6.76%	-8.60%	28.09%	5.59%	3.38%	-19.56%	-	-
Horiz. %	95.84%	102.79%	112.47%	87.81%	83.16%	80.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,817	15,892	17,388	13,575	12,856	12,436	15,460	-0.70%
YoY %	-6.76%	-8.60%	28.09%	5.59%	3.38%	-19.56%	-	-
Horiz. %	95.84%	102.79%	112.47%	87.81%	83.16%	80.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.09%	25.40%	20.83%	24.19%	25.11%	25.00%	23.98%	-
YoY %	10.59%	21.94%	-13.89%	-3.66%	0.44%	4.25%	-	-
Horiz. %	117.14%	105.92%	86.86%	100.88%	104.71%	104.25%	100.00%	-
Total Cost	87,090	65,226	58,438	56,837	55,473	52,341	46,268	11.11%
YoY %	33.52%	11.62%	2.82%	2.46%	5.98%	13.13%	-	-
Horiz. %	188.23%	140.97%	126.30%	122.84%	119.89%	113.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	190,284	179,045	187,340	162,400	154,105	140,182	136,003	5.75%
YoY %	6.28%	-4.43%	15.36%	5.38%	9.93%	3.07%	-	-
Horiz. %	139.91%	131.65%	137.75%	119.41%	113.31%	103.07%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	5,596	5,551	5,550	4,858	4,859	6,245	83	101.67%
YoY %	0.81%	0.02%	14.24%	-0.02%	-22.19%	7,424.10%	-	-
Horiz. %	6,742.17%	6,687.95%	6,686.75%	5,853.01%	5,854.22%	7,524.10%	100.00%	-
Div Payout %	37.77%	34.93%	31.92%	35.79%	37.80%	50.22%	0.54%	-
YoY %	8.13%	9.43%	-10.81%	-5.32%	-24.73%	9,200.00%	-	-
Horiz. %	6,994.44%	6,468.52%	5,911.11%	6,627.78%	7,000.00%	9,300.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	190,284	179,045	187,340	162,400	154,105	140,182	136,003	5.75%
YoY %	6.28%	-4.43%	15.36%	5.38%	9.93%	3.07%	-	-
Horiz. %	139.91%	131.65%	137.75%	119.41%	113.31%	103.07%	100.00%	-
NOSH	139,915	138,794	138,770	138,803	138,833	138,794	138,779	0.13%
YoY %	0.81%	0.02%	-0.02%	-0.02%	0.03%	0.01%	-	-
Horiz. %	100.82%	100.01%	99.99%	100.02%	100.04%	100.01%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	14.54%	19.59%	22.93%	19.28%	18.81%	19.20%	25.05%	-
YoY %	-25.78%	-14.57%	18.93%	2.50%	-2.03%	-23.35%	-	-
Horiz. %	58.04%	78.20%	91.54%	76.97%	75.09%	76.65%	100.00%	-
ROE	7.79%	8.88%	9.28%	8.36%	8.34%	8.87%	11.37%	-
YoY %	-12.27%	-4.31%	11.00%	0.24%	-5.98%	-21.99%	-	-
Horiz. %	68.51%	78.10%	81.62%	73.53%	73.35%	78.01%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	72.83	58.44	54.64	50.73	49.22	46.67	44.48	8.56%
YoY %	24.62%	6.95%	7.71%	3.07%	5.46%	4.92%	-	-
Horiz. %	163.74%	131.38%	122.84%	114.05%	110.66%	104.92%	100.00%	-
EPS	10.59	11.45	12.53	9.78	9.26	8.96	11.14	-0.83%
YoY %	-7.51%	-8.62%	28.12%	5.62%	3.35%	-19.57%	-	-
Horiz. %	95.06%	102.78%	112.48%	87.79%	83.12%	80.43%	100.00%	-
DPS	4.00	4.00	4.00	3.50	3.50	4.50	0.06	101.30%
YoY %	0.00%	0.00%	14.29%	0.00%	-22.22%	7,400.00%	-	-
Horiz. %	6,666.67%	6,666.67%	6,666.67%	5,833.33%	5,833.33%	7,500.00%	100.00%	-
NAPS	1.36	1.29	1.35	1.17	1.11	1.01	0.98	5.61%
YoY %	5.43%	-4.44%	15.38%	5.41%	9.90%	3.06%	-	-
Horiz. %	138.78%	131.63%	137.76%	119.39%	113.27%	103.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 138,727
RPS	10.59	8.43	7.88	7.32	7.10	6.73	6.42	8.69%
YoY %	25.62%	6.98%	7.65%	3.10%	5.50%	4.83%	-	-
Horiz. %	164.95%	131.31%	122.74%	114.02%	110.59%	104.83%	100.00%	-
EPS	1.54	1.65	1.81	1.41	1.34	1.29	1.61	-0.73%
YoY %	-6.67%	-8.84%	28.37%	5.22%	3.88%	-19.88%	-	-
Horiz. %	95.65%	102.48%	112.42%	87.58%	83.23%	80.12%	100.00%	-
DPS	0.58	0.58	0.58	0.51	0.51	0.65	0.01	96.68%
YoY %	0.00%	0.00%	13.73%	0.00%	-21.54%	6,400.00%	-	-
Horiz. %	5,800.00%	5,800.00%	5,800.00%	5,100.00%	5,100.00%	6,500.00%	100.00%	-
NAPS	0.1978	0.1861	0.1948	0.1688	0.1602	0.1457	0.1414	5.75%
YoY %	6.29%	-4.47%	15.40%	5.37%	9.95%	3.04%	-	-
Horiz. %	139.89%	131.61%	137.77%	119.38%	113.30%	103.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.65	2.97	2.38	2.23	2.34	2.45	2.13	-
P/RPS	3.64	5.08	4.36	4.40	4.75	5.25	4.79	-4.47%
YoY %	-28.35%	16.51%	-0.91%	-7.37%	-9.52%	9.60%	-	-
Horiz. %	75.99%	106.05%	91.02%	91.86%	99.16%	109.60%	100.00%	-
P/EPS	25.02	25.94	18.99	22.80	25.27	27.34	19.12	4.58%
YoY %	-3.55%	36.60%	-16.71%	-9.77%	-7.57%	42.99%	-	-
Horiz. %	130.86%	135.67%	99.32%	119.25%	132.17%	142.99%	100.00%	-
EY	4.00	3.86	5.26	4.39	3.96	3.66	5.23	-4.36%
YoY %	3.63%	-26.62%	19.82%	10.86%	8.20%	-30.02%	-	-
Horiz. %	76.48%	73.80%	100.57%	83.94%	75.72%	69.98%	100.00%	-
DY	1.51	1.35	1.68	1.57	1.50	1.84	0.03	92.09%
YoY %	11.85%	-19.64%	7.01%	4.67%	-18.48%	6,033.33%	-	-
Horiz. %	5,033.33%	4,500.00%	5,600.00%	5,233.33%	5,000.00%	6,133.33%	100.00%	-
P/NAPS	1.95	2.30	1.76	1.91	2.11	2.43	2.17	-1.76%
YoY %	-15.22%	30.68%	-7.85%	-9.48%	-13.17%	11.98%	-	-
Horiz. %	89.86%	105.99%	81.11%	88.02%	97.24%	111.98%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/08/14	28/08/13	16/08/12	18/08/11	24/08/10	26/08/09	-
Price	2.40	3.37	2.44	2.38	2.22	2.45	2.50	-
P/RPS	3.30	5.77	4.47	4.69	4.51	5.25	5.62	-8.48%
YoY %	-42.81%	29.08%	-4.69%	3.99%	-14.10%	-6.58%	-	-
Horiz. %	58.72%	102.67%	79.54%	83.45%	80.25%	93.42%	100.00%	-
P/EPS	22.66	29.43	19.47	24.34	23.97	27.34	22.44	0.16%
YoY %	-23.00%	51.16%	-20.01%	1.54%	-12.33%	21.84%	-	-
Horiz. %	100.98%	131.15%	86.76%	108.47%	106.82%	121.84%	100.00%	-
EY	4.41	3.40	5.14	4.11	4.17	3.66	4.46	-0.18%
YoY %	29.71%	-33.85%	25.06%	-1.44%	13.93%	-17.94%	-	-
Horiz. %	98.88%	76.23%	115.25%	92.15%	93.50%	82.06%	100.00%	-
DY	1.67	1.19	1.64	1.47	1.58	1.84	0.02	108.99%
YoY %	40.34%	-27.44%	11.56%	-6.96%	-14.13%	9,100.00%	-	-
Horiz. %	8,350.00%	5,950.00%	8,200.00%	7,350.00%	7,900.00%	9,200.00%	100.00%	-
P/NAPS	1.76	2.61	1.81	2.03	2.00	2.43	2.55	-5.98%
YoY %	-32.57%	44.20%	-10.84%	1.50%	-17.70%	-4.71%	-	-
Horiz. %	69.02%	102.35%	70.98%	79.61%	78.43%	95.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos