[DPHARMA] YoY Quarter Result on 30-Jun-2015 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

25-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -34.8%

YoY- -22.16%

Quarter Report

CCMDBIO-Q2 2015 Bursa.xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	123,991	117,049	79,135	56,308	40,623	37,988	34,355	23.83%
YoY %	5.93%	47.91%	40.54%	38.61%	6.94%	10.57%	-	-
Horiz. %	360.91%	340.70%	230.34%	163.90%	118.24%	110.57%	100.00%	-
PBT	12,915	12,642	7,723	8,407	10,107	13,007	9,037	6.12%
YoY %	2.16%	63.69%	-8.14%	-16.82%	-22.30%	43.93%	-	-
Horiz. %	142.91%	139.89%	85.46%	93.03%	111.84%	143.93%	100.00%	-
Tax	-2,576	-3,001	-3,782	-2,559	-2,594	-2,318	-2,170	2.89%
YoY %	14.16%	20.65%	-47.79%	1.35%	-11.91%	-6.82%	-	-
Horiz. %	118.71%	138.29%	174.29%	117.93%	119.54%	106.82%	100.00%	-
NP	10,339	9,641	3,941	5,848	7,513	10,689	6,867	7.05%
YoY %	7.24%	144.63%	-32.61%	-22.16%	-29.71%	55.66%	-	-
Horiz. %	150.56%	140.40%	57.39%	85.16%	109.41%	155.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,339	9,653	4,503	5,848	7,513	10,689	6,867	7.05%
YoY %	7.11%	114.37%	-23.00%	-22.16%	-29.71%	55.66%	-	-
Horiz. %	150.56%	140.57%	65.57%	85.16%	109.41%	155.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.95%	23.74%	48.97%	30.44%	25.67%	17.82%	24.01%	-
YoY %	-15.96%	-51.52%	60.87%	18.58%	44.05%	-25.78%	-	-
Horiz. %	83.09%	98.88%	203.96%	126.78%	106.91%	74.22%	100.00%	-
Total Cost	113,652	107,408	75,194	50,460	33,110	27,299	27,488	26.67%
YoY %	5.81%	42.84%	49.02%	52.40%	21.29%	-0.69%	-	-
Horiz. %	413.46%	390.75%	273.55%	183.57%	120.45%	99.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,983	463,071	446,334	189,815	179,145	187,404	162,310	4.38%
YoY %	-54.65%	3.75%	135.14%	5.96%	-4.41%	15.46%	-	-
Horiz. %	129.37%	285.30%	274.99%	116.95%	110.37%	115.46%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	4,199	6,973	6,973	5,582	5,554	5,552	4,855	-2.38%
YoY %	-39.78%	0.00%	24.92%	0.50%	0.04%	14.36%	-	-
Horiz. %	86.49%	143.63%	143.63%	114.97%	114.40%	114.36%	100.00%	-
Div Payout %	40.62%	72.25%	154.87%	95.47%	73.94%	51.95%	70.71%	-
YoY %	-43.78%	-53.35%	62.22%	29.12%	42.33%	-26.53%	-	-
Horiz. %	57.45%	102.18%	219.02%	135.02%	104.57%	73.47%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	209,983	463,071	446,334	189,815	179,145	187,404	162,310	4.38%
YoY %	-54.65%	3.75%	135.14%	5.96%	-4.41%	15.46%	-	-
Horiz. %	129.37%	285.30%	274.99%	116.95%	110.37%	115.46%	100.00%	-
NOSH	650,902	278,959	278,959	139,570	138,872	138,818	138,727	29.37%
YoY %	133.33%	0.00%	99.87%	0.50%	0.04%	0.07%	-	-
Horiz. %	469.20%	201.08%	201.08%	100.61%	100.10%	100.07%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	8.34%	8.24%	4.98%	10.39%	18.49%	28.14%	19.99%	-
YoY %	1.21%	65.46%	-52.07%	-43.81%	-34.29%	40.77%	-	-
Horiz. %	41.72%	41.22%	24.91%	51.98%	92.50%	140.77%	100.00%	-
ROE	4.92%	2.08%	1.01%	3.08%	4.19%	5.70%	4.23%	-
YoY %	136.54%	105.94%	-67.21%	-26.49%	-26.49%	34.75%	-	-
Horiz. %	116.31%	49.17%	23.88%	72.81%	99.05%	134.75%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	44.29	41.96	28.37	40.34	29.25	27.37	24.76	10.17%
YoY %	5.55%	47.90%	-29.67%	37.91%	6.87%	10.54%	-	-
Horiz. %	178.88%	169.47%	114.58%	162.92%	118.13%	110.54%	100.00%	-
EPS	1.59	3.46	1.41	4.19	5.41	7.70	4.95	-17.23%
YoY %	-54.05%	145.39%	-66.35%	-22.55%	-29.74%	55.56%	-	-
Horiz. %	32.12%	69.90%	28.48%	84.65%	109.29%	155.56%	100.00%	-
DPS	1.50	2.50	2.50	4.00	4.00	4.00	3.50	-13.16%
YoY %	-40.00%	0.00%	-37.50%	0.00%	0.00%	14.29%	-	-
Horiz. %	42.86%	71.43%	71.43%	114.29%	114.29%	114.29%	100.00%	-
NAPS	0.75	1.66	1.60	1.36	1.29	1.35	1.17	-7.14%
YoY %	-54.82%	3.75%	17.65%	5.43%	-4.44%	15.38%	-	-
Horiz. %	64.10%	141.88%	136.75%	116.24%	110.26%	115.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 139,570
RPS	12.88	12.16	8.22	5.85	4.22	3.95	3.57	23.83%
YoY %	5.92%	47.93%	40.51%	38.63%	6.84%	10.64%	-	-
Horiz. %	360.78%	340.62%	230.25%	163.87%	118.21%	110.64%	100.00%	-
EPS	1.07	1.00	0.47	0.61	0.78	1.11	0.71	7.07%
YoY %	7.00%	112.77%	-22.95%	-21.79%	-29.73%	56.34%	-	-
Horiz. %	150.70%	140.85%	66.20%	85.92%	109.86%	156.34%	100.00%	-
DPS	0.44	0.72	0.72	0.58	0.58	0.58	0.50	-2.10%
YoY %	-38.89%	0.00%	24.14%	0.00%	0.00%	16.00%	-	-
Horiz. %	88.00%	144.00%	144.00%	116.00%	116.00%	116.00%	100.00%	-
NAPS	0.2181	0.481	0.4636	0.1972	0.1861	0.1947	0.1686	4.38%
YoY %	-54.66%	3.75%	135.09%	5.96%	-4.42%	15.48%	-	-
Horiz. %	129.36%	285.29%	274.97%	116.96%	110.38%	115.48%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.30	2.25	2.04	2.65	2.97	2.38	2.23	-
P/RPS	2.94	5.36	7.19	6.57	10.15	8.70	9.00	-17.00%
YoY %	-45.15%	-25.45%	9.44%	-35.27%	16.67%	-3.33%	-	-
Horiz. %	32.67%	59.56%	79.89%	73.00%	112.78%	96.67%	100.00%	-
P/EPS	35.20	65.02	126.38	63.25	54.90	30.91	45.05	-4.02%
YoY %	-45.86%	-48.55%	99.81%	15.21%	77.61%	-31.39%	-	-
Horiz. %	78.14%	144.33%	280.53%	140.40%	121.86%	68.61%	100.00%	-
EY	2.84	1.54	0.79	1.58	1.82	3.24	2.22	4.18%
YoY %	84.42%	94.94%	-50.00%	-13.19%	-43.83%	45.95%	-	-
Horiz. %	127.93%	69.37%	35.59%	71.17%	81.98%	145.95%	100.00%	-
DY	1.15	1.11	1.23	1.51	1.35	1.68	1.57	-5.05%
YoY %	3.60%	-9.76%	-18.54%	11.85%	-19.64%	7.01%	-	-
Horiz. %	73.25%	70.70%	78.34%	96.18%	85.99%	107.01%	100.00%	-
P/NAPS	1.73	1.36	1.28	1.95	2.30	1.76	1.91	-1.63%
YoY %	27.21%	6.25%	-34.36%	-15.22%	30.68%	-7.85%	-	-
Horiz. %	90.58%	71.20%	67.02%	102.09%	120.42%	92.15%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	25/08/17	22/08/16	25/08/15	26/08/14	28/08/13	16/08/12	-
Price	1.08	2.03	2.14	2.40	3.37	2.44	2.38	-
P/RPS	2.44	4.84	7.54	5.95	11.52	8.92	9.61	-20.41%
YoY %	-49.59%	-35.81%	26.72%	-48.35%	29.15%	-7.18%	-	-
Horiz. %	25.39%	50.36%	78.46%	61.91%	119.88%	92.82%	100.00%	-
P/EPS	29.25	58.66	132.57	57.28	62.29	31.69	48.08	-7.94%
YoY %	-50.14%	-55.75%	131.44%	-8.04%	96.56%	-34.09%	-	-
Horiz. %	60.84%	122.00%	275.73%	119.13%	129.55%	65.91%	100.00%	-
EY	3.42	1.70	0.75	1.75	1.61	3.16	2.08	8.63%
YoY %	101.18%	126.67%	-57.14%	8.70%	-49.05%	51.92%	-	-
Horiz. %	164.42%	81.73%	36.06%	84.13%	77.40%	151.92%	100.00%	-
DY	1.39	1.23	1.17	1.67	1.19	1.64	1.47	-0.92%
YoY %	13.01%	5.13%	-29.94%	40.34%	-27.44%	11.56%	-	-
Horiz. %	94.56%	83.67%	79.59%	113.61%	80.95%	111.56%	100.00%	-
P/NAPS	1.44	1.22	1.34	1.76	2.61	1.81	2.03	-5.56%
YoY %	18.03%	-8.96%	-23.86%	-32.57%	44.20%	-10.84%	-	-
Horiz. %	70.94%	60.10%	66.01%	86.70%	128.57%	89.16%	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