[DPHARMA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 159.56%

YoY- 28.09%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	158,605	101,907	81,118	75,826	70,412	68,329	64,777	16.07%
YoY %	55.64%	25.63%	6.98%	7.69%	3.05%	5.48%	-	-
Horiz. %	244.85%	157.32%	125.23%	117.06%	108.70%	105.48%	100.00%	-
PBT	17,664	20,605	21,302	21,963	17,906	17,166	16,582	1.05%
YoY %	-14.27%	-3.27%	-3.01%	22.66%	4.31%	3.52%	-	-
Horiz. %	106.53%	124.26%	128.46%	132.45%	107.98%	103.52%	100.00%	-
Tax	-5,895	-5,788	-5,410	-4,575	-4,331	-4,310	-4,146	6.03%
YoY %	-1.85%	-6.99%	-18.25%	-5.63%	-0.49%	-3.96%	-	-
Horiz. %	142.19%	139.60%	130.49%	110.35%	104.46%	103.96%	100.00%	-
NP	11,769	14,817	15,892	17,388	13,575	12,856	12,436	-0.91%
YoY %	-20.57%	-6.76%	-8.60%	28.09%	5.59%	3.38%	-	-
Horiz. %	94.64%	119.15%	127.79%	139.82%	109.16%	103.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,346	14,817	15,892	17,388	13,575	12,856	12,436	-0.12%
YoY %	-16.68%	-6.76%	-8.60%	28.09%	5.59%	3.38%	-	-
Horiz. %	99.28%	119.15%	127.79%	139.82%	109.16%	103.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.37%	28.09%	25.40%	20.83%	24.19%	25.11%	25.00%	-
YoY %	18.80%	10.59%	21.94%	-13.89%	-3.66%	0.44%	-	-
Horiz. %	133.48%	112.36%	101.60%	83.32%	96.76%	100.44%	100.00%	-
Total Cost	146,836	87,090	65,226	58,438	56,837	55,473	52,341	18.73%
YoY %	68.60%	33.52%	11.62%	2.82%	2.46%	5.98%	-	-
Horiz. %	280.54%	166.39%	124.62%	111.65%	108.59%	105.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	446,334	190,284	179,045	187,340	162,400	154,105	140,182	21.26%
YoY %	134.56%	6.28%	-4.43%	15.36%	5.38%	9.93%	-	-
Horiz. %	318.40%	135.74%	127.72%	133.64%	115.85%	109.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	6,973	5,596	5,551	5,550	4,858	4,859	6,245	1.85%
YoY %	24.61%	0.81%	0.02%	14.24%	-0.02%	-22.19%	-	-
Horiz. %	111.66%	89.61%	88.89%	88.87%	77.79%	77.81%	100.00%	-
Div Payout %	56.49%	37.77%	34.93%	31.92%	35.79%	37.80%	50.22%	-
YoY %	49.56%	8.13%	9.43%	-10.81%	-5.32%	-24.73%	-	-
Horiz. %	112.49%	75.21%	69.55%	63.56%	71.27%	75.27%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	446,334	190,284	179,045	187,340	162,400	154,105	140,182	21.26%
YoY %	134.56%	6.28%	-4.43%	15.36%	5.38%	9.93%	-	-
Horiz. %	318.40%	135.74%	127.72%	133.64%	115.85%	109.93%	100.00%	-
NOSH	278,959	139,915	138,794	138,770	138,803	138,833	138,794	12.32%
YoY %	99.38%	0.81%	0.02%	-0.02%	-0.02%	0.03%	-	-
Horiz. %	200.99%	100.81%	100.00%	99.98%	100.01%	100.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	7.42%	14.54%	19.59%	22.93%	19.28%	18.81%	19.20%	-
YoY %	-48.97%	-25.78%	-14.57%	18.93%	2.50%	-2.03%	-	-
Horiz. %	38.65%	75.73%	102.03%	119.43%	100.42%	97.97%	100.00%	-
ROE	2.77%	7.79%	8.88%	9.28%	8.36%	8.34%	8.87%	-
YoY %	-64.44%	-12.27%	-4.31%	11.00%	0.24%	-5.98%	-	-
Horiz. %	31.23%	87.82%	100.11%	104.62%	94.25%	94.02%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	56.86	72.83	58.44	54.64	50.73	49.22	46.67	3.34%
YoY %	-21.93%	24.62%	6.95%	7.71%	3.07%	5.46%	-	-
Horiz. %	121.83%	156.05%	125.22%	117.08%	108.70%	105.46%	100.00%	-
EPS	4.22	10.59	11.45	12.53	9.78	9.26	8.96	-11.78%
YoY %	-60.15%	-7.51%	-8.62%	28.12%	5.62%	3.35%	-	-
Horiz. %	47.10%	118.19%	127.79%	139.84%	109.15%	103.35%	100.00%	-
DPS	2.50	4.00	4.00	4.00	3.50	3.50	4.50	-9.32%
YoY %	-37.50%	0.00%	0.00%	14.29%	0.00%	-22.22%	-	-
Horiz. %	55.56%	88.89%	88.89%	88.89%	77.78%	77.78%	100.00%	-
NAPS	1.60	1.36	1.29	1.35	1.17	1.11	1.01	7.96%
YoY %	17.65%	5.43%	-4.44%	15.38%	5.41%	9.90%	-	-
Horiz. %	158.42%	134.65%	127.72%	133.66%	115.84%	109.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 138,818
RPS	16.49	10.59	8.43	7.88	7.32	7.10	6.73	16.09%
YoY %	55.71%	25.62%	6.98%	7.65%	3.10%	5.50%	-	-
Horiz. %	245.02%	157.36%	125.26%	117.09%	108.77%	105.50%	100.00%	-
EPS	1.28	1.54	1.65	1.81	1.41	1.34	1.29	-0.12%
YoY %	-16.88%	-6.67%	-8.84%	28.37%	5.22%	3.88%	-	-
Horiz. %	99.22%	119.38%	127.91%	140.31%	109.30%	103.88%	100.00%	-
DPS	0.72	0.58	0.58	0.58	0.51	0.51	0.65	1.71%
YoY %	24.14%	0.00%	0.00%	13.73%	0.00%	-21.54%	-	-
Horiz. %	110.77%	89.23%	89.23%	89.23%	78.46%	78.46%	100.00%	-
NAPS	0.464	0.1978	0.1861	0.1948	0.1688	0.1602	0.1457	21.27%
YoY %	134.58%	6.29%	-4.47%	15.40%	5.37%	9.95%	-	-
Horiz. %	318.46%	135.76%	127.73%	133.70%	115.85%	109.95%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.04	2.65	2.97	2.38	2.23	2.34	2.45	-
P/RPS	3.59	3.64	5.08	4.36	4.40	4.75	5.25	-6.13%
YoY %	-1.37%	-28.35%	16.51%	-0.91%	-7.37%	-9.52%	-	-
Horiz. %	68.38%	69.33%	96.76%	83.05%	83.81%	90.48%	100.00%	-
P/EPS	46.09	25.02	25.94	18.99	22.80	25.27	27.34	9.08%
YoY %	84.21%	-3.55%	36.60%	-16.71%	-9.77%	-7.57%	-	-
Horiz. %	168.58%	91.51%	94.88%	69.46%	83.39%	92.43%	100.00%	-
EY	2.17	4.00	3.86	5.26	4.39	3.96	3.66	-8.33%
YoY %	-45.75%	3.63%	-26.62%	19.82%	10.86%	8.20%	-	-
Horiz. %	59.29%	109.29%	105.46%	143.72%	119.95%	108.20%	100.00%	-
DY	1.23	1.51	1.35	1.68	1.57	1.50	1.84	-6.48%
YoY %	-18.54%	11.85%	-19.64%	7.01%	4.67%	-18.48%	-	-
Horiz. %	66.85%	82.07%	73.37%	91.30%	85.33%	81.52%	100.00%	-
P/NAPS	1.28	1.95	2.30	1.76	1.91	2.11	2.43	-10.12%
YoY %	-34.36%	-15.22%	30.68%	-7.85%	-9.48%	-13.17%	-	-
Horiz. %	52.67%	80.25%	94.65%	72.43%	78.60%	86.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/08/16	25/08/15	26/08/14	28/08/13	16/08/12	18/08/11	24/08/10	-
Price	2.14	2.40	3.37	2.44	2.38	2.22	2.45	-
P/RPS	3.76	3.30	5.77	4.47	4.69	4.51	5.25	-5.40%
YoY %	13.94%	-42.81%	29.08%	-4.69%	3.99%	-14.10%	-	-
Horiz. %	71.62%	62.86%	109.90%	85.14%	89.33%	85.90%	100.00%	-
P/EPS	48.35	22.66	29.43	19.47	24.34	23.97	27.34	9.95%
YoY %	113.37%	-23.00%	51.16%	-20.01%	1.54%	-12.33%	-	-
Horiz. %	176.85%	82.88%	107.64%	71.21%	89.03%	87.67%	100.00%	-
EY	2.07	4.41	3.40	5.14	4.11	4.17	3.66	-9.05%
YoY %	-53.06%	29.71%	-33.85%	25.06%	-1.44%	13.93%	-	-
Horiz. %	56.56%	120.49%	92.90%	140.44%	112.30%	113.93%	100.00%	-
DY	1.17	1.67	1.19	1.64	1.47	1.58	1.84	-7.26%
YoY %	-29.94%	40.34%	-27.44%	11.56%	-6.96%	-14.13%	-	-
Horiz. %	63.59%	90.76%	64.67%	89.13%	79.89%	85.87%	100.00%	-
P/NAPS	1.34	1.76	2.61	1.81	2.03	2.00	2.43	-9.43%
YoY %	-23.86%	-32.57%	44.20%	-10.84%	1.50%	-17.70%	-	-
Horiz. %	55.14%	72.43%	107.41%	74.49%	83.54%	82.30%	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