[DPHARMA] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

26-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- -9.03%

YoY- 7.2%

Quarter Report

Quarterly Result Q2, 2014.xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	394,690	327,738	197,750	167,697	140,724	140,215	134,988	19.56%
YoY %	20.43%	65.73%	17.92%	19.17%	0.36%	3.87%	-	-
Horiz. %	292.39%	242.79%	146.49%	124.23%	104.25%	103.87%	100.00%	-
PBT	38,579	46,824	45,813	39,496	39,354	35,468	35,995	1.16%
YoY %	-17.61%	2.21%	15.99%	0.36%	10.96%	-1.46%	-	-
Horiz. %	107.18%	130.08%	127.28%	109.73%	109.33%	98.54%	100.00%	-
Tax	-3,626	-11,087	-8,393	-7,519	-9,526	-8,043	-6,906	-10.17%
YoY %	67.30%	-32.10%	-11.62%	21.07%	-18.44%	-16.46%	-	-
Horiz. %	52.51%	160.54%	121.53%	108.88%	137.94%	116.46%	100.00%	-
NP	34,953	35,737	37,420	31,977	29,828	27,425	29,089	3.10%
YoY %	-2.19%	-4.50%	17.02%	7.20%	8.76%	-5.72%	-	-
Horiz. %	120.16%	122.85%	128.64%	109.93%	102.54%	94.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,484	36,314	34,618	31,977	29,828	27,425	29,089	3.36%
YoY %	-2.29%	4.90%	8.26%	7.20%	8.76%	-5.72%	-	-
Horiz. %	121.98%	124.84%	119.01%	109.93%	102.54%	94.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.40%	23.68%	18.32%	19.04%	24.21%	22.68%	19.19%	-
YoY %	-60.30%	29.26%	-3.78%	-21.35%	6.75%	18.19%	-	-
Horiz. %	48.98%	123.40%	95.47%	99.22%	126.16%	118.19%	100.00%	-
Total Cost	359,737	292,001	160,330	135,720	110,896	112,790	105,899	22.58%
YoY %	23.20%	82.12%	18.13%	22.38%	-1.68%	6.51%	-	-
Horiz. %	339.70%	275.74%	151.40%	128.16%	104.72%	106.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	463,071	510,978	189,815	179,145	187,404	162,310	154,198	20.09%
YoY %	-9.38%	169.20%	5.96%	-4.41%	15.46%	5.26%	-	-
Horiz. %	300.31%	331.38%	123.10%	116.18%	121.53%	105.26%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	7,085	8,084	25,710	24,291	20,128	24,980	5,014	5.92%
YoY %	-12.36%	-68.56%	5.84%	20.68%	-19.42%	398.21%	-	-
Horiz. %	141.30%	161.23%	512.76%	484.46%	401.44%	498.21%	100.00%	-
Div Payout %	19.97%	22.26%	74.27%	75.97%	67.48%	91.09%	17.24%	-
YoY %	-10.29%	-70.03%	-2.24%	12.58%	-25.92%	428.36%	-	-
Horiz. %	115.84%	129.12%	430.80%	440.66%	391.42%	528.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	463,071	510,978	189,815	179,145	187,404	162,310	154,198	20.09%
YoY %	-9.38%	169.20%	5.96%	-4.41%	15.46%	5.26%	-	-
Horiz. %	300.31%	331.38%	123.10%	116.18%	121.53%	105.26%	100.00%	-
NOSH	278,959	278,959	139,570	138,872	138,818	138,727	138,917	12.30%
YoY %	0.00%	99.87%	0.50%	0.04%	0.07%	-0.14%	-	-
Horiz. %	200.81%	200.81%	100.47%	99.97%	99.93%	99.86%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	8.86%	10.90%	18.92%	19.07%	21.20%	19.56%	21.55%	-
YoY %	-18.72%	-42.39%	-0.79%	-10.05%	8.38%	-9.23%	-	-
Horiz. %	41.11%	50.58%	87.80%	88.49%	98.38%	90.77%	100.00%	-
ROE	7.66%	7.11%	18.24%	17.85%	15.92%	16.90%	18.86%	-
YoY %	7.74%	-61.02%	2.18%	12.12%	-5.80%	-10.39%	-	-
Horiz. %	40.62%	37.70%	96.71%	94.64%	84.41%	89.61%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	141.49	102.62	141.68	120.76	101.37	101.07	97.17	6.45%
YoY %	37.88%	-27.57%	17.32%	19.13%	0.30%	4.01%	-	-
Horiz. %	145.61%	105.61%	145.81%	124.28%	104.32%	104.01%	100.00%	-
EPS	12.72	11.37	24.80	23.03	21.49	19.77	20.94	-7.96%
YoY %	11.87%	-54.15%	7.69%	7.17%	8.70%	-5.59%	-	-
Horiz. %	60.74%	54.30%	118.43%	109.98%	102.63%	94.41%	100.00%	-
DPS	2.54	2.53	18.50	17.50	14.50	18.00	3.61	-5.68%
YoY %	0.40%	-86.32%	5.71%	20.69%	-19.44%	398.61%	-	-
Horiz. %	70.36%	70.08%	512.47%	484.76%	401.66%	498.61%	100.00%	-
NAPS	1.66	1.60	1.36	1.29	1.35	1.17	1.11	6.93%
YoY %	3.75%	17.65%	5.43%	-4.44%	15.38%	5.41%	-	-
Horiz. %	149.55%	144.14%	122.52%	116.22%	121.62%	105.41%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 138,872
RPS	41.03	34.07	20.56	17.43	14.63	14.58	14.03	19.56%
YoY %	20.43%	65.71%	17.96%	19.14%	0.34%	3.92%	-	-
Horiz. %	292.44%	242.84%	146.54%	124.23%	104.28%	103.92%	100.00%	-
EPS	3.69	3.78	3.60	3.32	3.10	2.85	3.02	3.39%
YoY %	-2.38%	5.00%	8.43%	7.10%	8.77%	-5.63%	-	-
Horiz. %	122.19%	125.17%	119.21%	109.93%	102.65%	94.37%	100.00%	-
DPS	0.74	0.84	2.67	2.53	2.09	2.60	0.52	6.05%
YoY %	-11.90%	-68.54%	5.53%	21.05%	-19.62%	400.00%	-	-
Horiz. %	142.31%	161.54%	513.46%	486.54%	401.92%	500.00%	100.00%	-
NAPS	0.4814	0.5312	0.1973	0.1862	0.1948	0.1687	0.1603	20.09%
YoY %	-9.38%	169.23%	5.96%	-4.41%	15.47%	5.24%	-	-
Horiz. %	300.31%	331.38%	123.08%	116.16%	121.52%	105.24%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.25	2.04	2.65	2.97	2.38	2.23	2.34	-
P/RPS	1.59	1.99	1.87	2.46	2.35	2.21	2.41	-6.69%
YoY %	-20.10%	6.42%	-23.98%	4.68%	6.33%	-8.30%	-	-
Horiz. %	65.98%	82.57%	77.59%	102.07%	97.51%	91.70%	100.00%	-
P/EPS	17.69	17.94	10.68	12.90	11.08	11.28	11.17	7.95%
YoY %	-1.39%	67.98%	-17.21%	16.43%	-1.77%	0.98%	-	-
Horiz. %	158.37%	160.61%	95.61%	115.49%	99.19%	100.98%	100.00%	-
EY	5.65	5.57	9.36	7.75	9.03	8.87	8.95	-7.37%
YoY %	1.44%	-40.49%	20.77%	-14.17%	1.80%	-0.89%	-	-
Horiz. %	63.13%	62.23%	104.58%	86.59%	100.89%	99.11%	100.00%	-
DY	1.13	1.24	6.98	5.89	6.09	8.07	1.54	-5.02%
YoY %	-8.87%	-82.23%	18.51%	-3.28%	-24.54%	424.03%	-	-
Horiz. %	73.38%	80.52%	453.25%	382.47%	395.45%	524.03%	100.00%	-
P/NAPS	1.36	1.28	1.95	2.30	1.76	1.91	2.11	-7.05%
YoY %	6.25%	-34.36%	-15.22%	30.68%	-7.85%	-9.48%	-	-
Horiz. %	64.45%	60.66%	92.42%	109.00%	83.41%	90.52%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	22/08/16	25/08/15	26/08/14	28/08/13	16/08/12	18/08/11	-
Price	2.03	2.14	2.40	3.37	2.44	2.38	2.22	-
P/RPS	1.43	2.09	1.69	2.79	2.41	2.35	2.28	-7.47%
YoY %	-31.58%	23.67%	-39.43%	15.77%	2.55%	3.07%	-	-
Horiz. %	62.72%	91.67%	74.12%	122.37%	105.70%	103.07%	100.00%	-
P/EPS	15.96	18.82	9.68	14.64	11.36	12.04	10.60	7.05%
YoY %	-15.20%	94.42%	-33.88%	28.87%	-5.65%	13.58%	-	-
Horiz. %	150.57%	177.55%	91.32%	138.11%	107.17%	113.58%	100.00%	-
EY	6.27	5.31	10.33	6.83	8.81	8.31	9.43	-6.57%
YoY %	18.08%	-48.60%	51.24%	-22.47%	6.02%	-11.88%	-	-
Horiz. %	66.49%	56.31%	109.54%	72.43%	93.43%	88.12%	100.00%	-
DY	1.25	1.18	7.71	5.19	5.94	7.56	1.63	-4.32%
YoY %	5.93%	-84.70%	48.55%	-12.63%	-21.43%	363.80%	-	-
Horiz. %	76.69%	72.39%	473.01%	318.40%	364.42%	463.80%	100.00%	-
P/NAPS	1.22	1.34	1.76	2.61	1.81	2.03	2.00	-7.90%
YoY %	-8.96%	-23.86%	-32.57%	44.20%	-10.84%	1.50%	-	-
Horiz. %	61.00%	67.00%	88.00%	130.50%	90.50%	101.50%	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