[DPHARMA] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 47.45%
YoY- -0.68%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 125,838 115,379 80,302 79,372 44,819 40,845 29,521 27.32%
PBT 15,838 14,207 7,516 11,621 11,287 9,054 8,391 11.16%
Tax -3,552 -3,080 -1,290 -2,998 -2,605 -2,268 -1,949 10.51%
NP 12,286 11,127 6,226 8,623 8,682 6,786 6,442 11.35%
-
NP to SH 12,286 11,405 6,341 8,623 8,682 6,786 6,442 11.35%
-
Tax Rate 22.43% 21.68% 17.16% 25.80% 23.08% 25.05% 23.23% -
Total Cost 113,552 104,252 74,076 70,749 36,137 34,059 23,079 30.39%
-
Net Worth 501,487 474,230 451,913 268,509 187,531 179,017 167,991 19.98%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 501,487 474,230 451,913 268,509 187,531 179,017 167,991 19.98%
NOSH 661,881 278,959 278,959 278,959 138,912 138,773 138,836 29.71%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.76% 9.64% 7.75% 10.86% 19.37% 16.61% 21.82% -
ROE 2.45% 2.40% 1.40% 3.21% 4.63% 3.79% 3.83% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 19.07 41.36 28.79 47.59 32.26 29.43 21.26 -1.79%
EPS 1.86 3.99 2.23 5.17 6.25 4.89 4.64 -14.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 1.70 1.62 1.61 1.35 1.29 1.21 -7.45%
Adjusted Per Share Value based on latest NOSH - 278,959
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.07 11.99 8.34 8.25 4.66 4.24 3.07 27.29%
EPS 1.28 1.18 0.66 0.90 0.90 0.70 0.67 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5209 0.4926 0.4694 0.2789 0.1948 0.186 0.1745 19.98%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.23 2.20 2.06 2.72 3.17 2.55 2.36 -
P/RPS 6.45 5.32 7.16 5.72 9.83 8.66 11.10 -8.64%
P/EPS 66.06 53.81 90.63 52.61 50.72 52.15 50.86 4.45%
EY 1.51 1.86 1.10 1.90 1.97 1.92 1.97 -4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.29 1.27 1.69 2.35 1.98 1.95 -3.04%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 17/11/17 21/11/16 24/11/15 21/11/14 19/11/13 23/11/12 -
Price 1.07 2.20 2.10 2.70 3.01 2.56 2.28 -
P/RPS 5.61 5.32 7.30 5.67 9.33 8.70 10.72 -10.22%
P/EPS 57.47 53.81 92.39 52.22 48.16 52.35 49.14 2.64%
EY 1.74 1.86 1.08 1.91 2.08 1.91 2.04 -2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.29 1.30 1.68 2.23 1.98 1.88 -4.67%

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