[DPHARMA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 39.03%
YoY- 20.77%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 238,907 181,279 125,937 116,671 99,932 105,096 99,242 15.75%
PBT 25,180 32,226 32,589 31,017 26,298 26,892 26,802 -1.03%
Tax -7,185 -8,786 -8,014 -6,842 -6,281 -6,515 -6,747 1.05%
NP 17,995 23,440 24,575 24,175 20,017 20,377 20,055 -1.78%
-
NP to SH 18,867 23,440 24,575 24,175 20,017 20,377 20,055 -1.01%
-
Tax Rate 28.53% 27.26% 24.59% 22.06% 23.88% 24.23% 25.17% -
Total Cost 220,912 157,839 101,362 92,496 79,915 84,719 79,187 18.62%
-
Net Worth 451,913 268,509 187,436 179,125 167,965 162,405 148,504 20.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 5,553 - - - - -
Div Payout % - - 22.60% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 451,913 268,509 187,436 179,125 167,965 162,405 148,504 20.35%
NOSH 278,959 278,959 138,841 138,856 138,814 138,807 138,788 12.32%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.53% 12.93% 19.51% 20.72% 20.03% 19.39% 20.21% -
ROE 4.17% 8.73% 13.11% 13.50% 11.92% 12.55% 13.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 85.64 108.70 90.71 84.02 71.99 75.71 71.51 3.04%
EPS 6.45 14.04 17.70 17.41 14.42 14.68 14.45 -12.56%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.61 1.35 1.29 1.21 1.17 1.07 7.15%
Adjusted Per Share Value based on latest NOSH - 138,773
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.82 18.83 13.08 12.12 10.38 10.92 10.31 15.75%
EPS 1.96 2.43 2.55 2.51 2.08 2.12 2.08 -0.98%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.00 -
NAPS 0.4694 0.2789 0.1947 0.1861 0.1745 0.1687 0.1543 20.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.06 2.72 3.17 2.55 2.36 2.10 2.44 -
P/RPS 2.41 2.50 3.49 3.03 3.28 2.77 3.41 -5.61%
P/EPS 30.46 19.35 17.91 14.65 16.37 14.31 16.89 10.31%
EY 3.28 5.17 5.58 6.83 6.11 6.99 5.92 -9.36%
DY 0.00 0.00 1.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.69 2.35 1.98 1.95 1.79 2.28 -9.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 24/11/15 21/11/14 19/11/13 23/11/12 21/11/11 26/11/10 -
Price 2.10 2.70 3.01 2.56 2.28 2.10 2.38 -
P/RPS 2.45 2.48 3.32 3.05 3.17 2.77 3.33 -4.98%
P/EPS 31.05 19.21 17.01 14.70 15.81 14.31 16.47 11.13%
EY 3.22 5.21 5.88 6.80 6.32 6.99 6.07 -10.01%
DY 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.68 2.23 1.98 1.88 1.79 2.22 -8.52%

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