[DPHARMA] YoY 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- 59.56%

YoY- 55.66%

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
Quarter Result
Revenue	79,135	56,308	40,623	37,988	34,355	35,345	35,982	14.02%
YoY %	40.54%	38.61%	6.94%	10.57%	-2.80%	-1.77%	-	-
Horiz. %	219.93%	156.49%	112.90%	105.58%	95.48%	98.23%	100.00%	-
PBT	7,723	8,407	10,107	13,007	9,037	9,292	9,790	-3.87%
YoY %	-8.14%	-16.82%	-22.30%	43.93%	-2.74%	-5.09%	-	-
Horiz. %	78.89%	85.87%	103.24%	132.86%	92.31%	94.91%	100.00%	-
Tax	-3,782	-2,559	-2,594	-2,318	-2,170	-2,360	-2,484	7.25%
YoY %	-47.79%	1.35%	-11.91%	-6.82%	8.05%	4.99%	-	-
Horiz. %	152.25%	103.02%	104.43%	93.32%	87.36%	95.01%	100.00%	-
NP	3,941	5,848	7,513	10,689	6,867	6,932	7,306	-9.76%
YoY %	-32.61%	-22.16%	-29.71%	55.66%	-0.94%	-5.12%	-	-
Horiz. %	53.94%	80.04%	102.83%	146.30%	93.99%	94.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,503	5,848	7,513	10,689	6,867	6,932	7,306	-7.74%
YoY %	-23.00%	-22.16%	-29.71%	55.66%	-0.94%	-5.12%	-	-
Horiz. %	61.63%	80.04%	102.83%	146.30%	93.99%	94.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.97%	30.44%	25.67%	17.82%	24.01%	25.40%	25.37%	-
YoY %	60.87%	18.58%	44.05%	-25.78%	-5.47%	0.12%	-	-
Horiz. %	193.02%	119.98%	101.18%	70.24%	94.64%	100.12%	100.00%	-
Total Cost	75,194	50,460	33,110	27,299	27,488	28,413	28,676	17.41%
YoY %	49.02%	52.40%	21.29%	-0.69%	-3.26%	-0.92%	-	-
Horiz. %	262.22%	175.97%	115.46%	95.20%	95.86%	99.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	446,334	189,815	179,145	187,404	162,310	154,198	140,286	21.25%
YoY %	135.14%	5.96%	-4.41%	15.46%	5.26%	9.92%	-	-
Horiz. %	318.16%	135.31%	127.70%	133.59%	115.70%	109.92%	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	5,582	5,554	5,552	4,855	4,862	6,250	1.83%
YoY %	24.92%	0.50%	0.04%	14.36%	-0.14%	-22.21%	-	-
Horiz. %	111.57%	89.31%	88.86%	88.83%	77.68%	77.79%	100.00%	-
Div Payout %	154.87%	95.47%	73.94%	51.95%	70.71%	70.14%	85.55%	-
YoY %	62.22%	29.12%	42.33%	-26.53%	0.81%	-18.01%	-	-
Horiz. %	181.03%	111.60%	86.43%	60.72%	82.65%	81.99%	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	189,815	179,145	187,404	162,310	154,198	140,286	21.25%
YoY %	135.14%	5.96%	-4.41%	15.46%	5.26%	9.92%	-	-
Horiz. %	318.16%	135.31%	127.70%	133.59%	115.70%	109.92%	100.00%	-
NOSH	278,959	139,570	138,872	138,818	138,727	138,917	138,897	12.31%
YoY %	99.87%	0.50%	0.04%	0.07%	-0.14%	0.01%	-	-
Horiz. %	200.84%	100.48%	99.98%	99.94%	99.88%	100.01%	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	4.98%	10.39%	18.49%	28.14%	19.99%	19.61%	20.30%	-
YoY %	-52.07%	-43.81%	-34.29%	40.77%	1.94%	-3.40%	-	-
Horiz. %	24.53%	51.18%	91.08%	138.62%	98.47%	96.60%	100.00%	-
ROE	1.01%	3.08%	4.19%	5.70%	4.23%	4.50%	5.21%	-
YoY %	-67.21%	-26.49%	-26.49%	34.75%	-6.00%	-13.63%	-	-
Horiz. %	19.39%	59.12%	80.42%	109.40%	81.19%	86.37%	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	28.37	40.34	29.25	27.37	24.76	25.44	25.91	1.52%
YoY %	-29.67%	37.91%	6.87%	10.54%	-2.67%	-1.81%	-	-
Horiz. %	109.49%	155.69%	112.89%	105.63%	95.56%	98.19%	100.00%	-
EPS	1.41	4.19	5.41	7.70	4.95	4.99	5.26	-19.68%
YoY %	-66.35%	-22.55%	-29.74%	55.56%	-0.80%	-5.13%	-	-
Horiz. %	26.81%	79.66%	102.85%	146.39%	94.11%	94.87%	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	8.23	5.85	4.22	3.95	3.57	3.67	3.74	14.03%
YoY %	40.68%	38.63%	6.84%	10.64%	-2.72%	-1.87%	-	-
Horiz. %	220.05%	156.42%	112.83%	105.61%	95.45%	98.13%	100.00%	-
EPS	0.47	0.61	0.78	1.11	0.71	0.72	0.76	-7.69%
YoY %	-22.95%	-21.79%	-29.73%	56.34%	-1.39%	-5.26%	-	-
Horiz. %	61.84%	80.26%	102.63%	146.05%	93.42%	94.74%	100.00%	-
DPS	0.72	0.58	0.58	0.58	0.50	0.51	0.65	1.71%
YoY %	24.14%	0.00%	0.00%	16.00%	-1.96%	-21.54%	-	-
Horiz. %	110.77%	89.23%	89.23%	89.23%	76.92%	78.46%	100.00%	-
NAPS	0.464	0.1973	0.1862	0.1948	0.1687	0.1603	0.1458	21.25%
YoY %	135.17%	5.96%	-4.41%	15.47%	5.24%	9.95%	-	-
Horiz. %	318.24%	135.32%	127.71%	133.61%	115.71%	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	7.19	6.57	10.15	8.70	9.00	9.20	9.46	-4.46%
YoY %	9.44%	-35.27%	16.67%	-3.33%	-2.17%	-2.75%	-	-
Horiz. %	76.00%	69.45%	107.29%	91.97%	95.14%	97.25%	100.00%	-
P/EPS	126.38	63.25	54.90	30.91	45.05	46.89	46.58	18.08%
YoY %	99.81%	15.21%	77.61%	-31.39%	-3.92%	0.67%	-	-
Horiz. %	271.32%	135.79%	117.86%	66.36%	96.72%	100.67%	100.00%	-
EY	0.79	1.58	1.82	3.24	2.22	2.13	2.15	-15.35%
YoY %	-50.00%	-13.19%	-43.83%	45.95%	4.23%	-0.93%	-	-
Horiz. %	36.74%	73.49%	84.65%	150.70%	103.26%	99.07%	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	7.54	5.95	11.52	8.92	9.61	8.73	9.46	-3.70%
YoY %	26.72%	-48.35%	29.15%	-7.18%	10.08%	-7.72%	-	-
Horiz. %	79.70%	62.90%	121.78%	94.29%	101.59%	92.28%	100.00%	-
P/EPS	132.57	57.28	62.29	31.69	48.08	44.49	46.58	19.02%
YoY %	131.44%	-8.04%	96.56%	-34.09%	8.07%	-4.49%	-	-
Horiz. %	284.61%	122.97%	133.73%	68.03%	103.22%	95.51%	100.00%	-
EY	0.75	1.75	1.61	3.16	2.08	2.25	2.15	-16.08%
YoY %	-57.14%	8.70%	-49.05%	51.92%	-7.56%	4.65%	-	-
Horiz. %	34.88%	81.40%	74.88%	146.98%	96.74%	104.65%	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