[DPHARMA] YoY TTM Result on 31-Mar-2013 [#1]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

27-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Mar-2013 [#1]

Profit Trend

QoQ- -0.03%

YoY- -5.4%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	304,911	182,065	165,062	137,091	141,205	135,625	124,896	16.02%
YoY %	67.47%	10.30%	20.40%	-2.91%	4.11%	8.59%	-	-
Horiz. %	244.13%	145.77%	132.16%	109.76%	113.06%	108.59%	100.00%	-
PBT	47,508	47,513	42,396	35,384	35,723	36,493	35,638	4.90%
YoY %	-0.01%	12.07%	19.82%	-0.95%	-2.11%	2.40%	-	-
Horiz. %	133.31%	133.32%	118.96%	99.29%	100.24%	102.40%	100.00%	-
Tax	-9,864	-8,428	-7,243	-9,378	-8,233	-7,030	-7,252	5.25%
YoY %	-17.04%	-16.36%	22.77%	-13.91%	-17.11%	3.06%	-	-
Horiz. %	136.02%	116.22%	99.88%	129.32%	113.53%	96.94%	100.00%	-
NP	37,644	39,085	35,153	26,006	27,490	29,463	28,386	4.81%
YoY %	-3.69%	11.19%	35.17%	-5.40%	-6.70%	3.79%	-	-
Horiz. %	132.61%	137.69%	123.84%	91.62%	96.84%	103.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,659	36,283	35,153	26,006	27,490	29,463	28,386	4.81%
YoY %	3.79%	3.21%	35.17%	-5.40%	-6.70%	3.79%	-	-
Horiz. %	132.67%	127.82%	123.84%	91.62%	96.84%	103.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.76%	17.74%	17.08%	26.50%	23.05%	19.26%	20.35%	-
YoY %	17.02%	3.86%	-35.55%	14.97%	19.68%	-5.36%	-	-
Horiz. %	102.01%	87.17%	83.93%	130.22%	113.27%	94.64%	100.00%	-
Total Cost	267,267	142,980	129,909	111,085	113,715	106,162	96,510	18.48%
YoY %	86.93%	10.06%	16.95%	-2.31%	7.11%	10.00%	-	-
Horiz. %	276.93%	148.15%	134.61%	115.10%	117.83%	110.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	457,740	205,045	190,050	176,143	170,824	162,320	146,967	20.82%
YoY %	123.24%	7.89%	7.90%	3.11%	5.24%	10.45%	-	-
Horiz. %	311.46%	139.52%	129.31%	119.85%	116.23%	110.45%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	5,682	25,682	24,289	19,431	24,987	6,402	16,743	-16.46%
YoY %	-77.88%	5.74%	25.00%	-22.24%	290.30%	-61.76%	-	-
Horiz. %	33.94%	153.39%	145.07%	116.05%	149.24%	38.24%	100.00%	-
Div Payout %	15.09%	70.79%	69.10%	74.72%	90.90%	21.73%	58.98%	-
YoY %	-78.68%	2.45%	-7.52%	-17.80%	318.32%	-63.16%	-	-
Horiz. %	25.58%	120.02%	117.16%	126.69%	154.12%	36.84%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	457,740	205,045	190,050	176,143	170,824	162,320	146,967	20.82%
YoY %	123.24%	7.89%	7.90%	3.11%	5.24%	10.45%	-	-
Horiz. %	311.46%	139.52%	129.31%	119.85%	116.23%	110.45%	100.00%	-
NOSH	278,959	139,486	138,723	138,695	138,881	138,735	138,648	12.34%
YoY %	99.99%	0.55%	0.02%	-0.13%	0.11%	0.06%	-	-
Horiz. %	201.20%	100.60%	100.05%	100.03%	100.17%	100.06%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	12.35%	21.47%	21.30%	18.97%	19.47%	21.72%	22.73%	-
YoY %	-42.48%	0.80%	12.28%	-2.57%	-10.36%	-4.44%	-	-
Horiz. %	54.33%	94.46%	93.71%	83.46%	85.66%	95.56%	100.00%	-
ROE	8.23%	17.70%	18.50%	14.76%	16.09%	18.15%	19.31%	-
YoY %	-53.50%	-4.32%	25.34%	-8.27%	-11.35%	-6.01%	-	-
Horiz. %	42.62%	91.66%	95.81%	76.44%	83.32%	93.99%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	109.24	130.52	118.99	98.84	101.67	97.76	90.08	3.26%
YoY %	-16.30%	9.69%	20.39%	-2.78%	4.00%	8.53%	-	-
Horiz. %	121.27%	144.89%	132.09%	109.72%	112.87%	108.53%	100.00%	-
EPS	13.49	26.01	25.34	18.75	19.79	21.24	20.47	-6.70%
YoY %	-48.14%	2.64%	35.15%	-5.26%	-6.83%	3.76%	-	-
Horiz. %	65.90%	127.06%	123.79%	91.60%	96.68%	103.76%	100.00%	-
DPS	2.04	18.50	17.50	14.00	18.00	4.61	12.06	-25.61%
YoY %	-88.97%	5.71%	25.00%	-22.22%	290.46%	-61.77%	-	-
Horiz. %	16.92%	153.40%	145.11%	116.09%	149.25%	38.23%	100.00%	-
NAPS	1.64	1.47	1.37	1.27	1.23	1.17	1.06	7.53%
YoY %	11.56%	7.30%	7.87%	3.25%	5.13%	10.38%	-	-
Horiz. %	154.72%	138.68%	129.25%	119.81%	116.04%	110.38%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 138,695
RPS	31.70	18.93	17.16	14.25	14.68	14.10	12.98	16.03%
YoY %	67.46%	10.31%	20.42%	-2.93%	4.11%	8.63%	-	-
Horiz. %	244.22%	145.84%	132.20%	109.78%	113.10%	108.63%	100.00%	-
EPS	3.91	3.77	3.65	2.70	2.86	3.06	2.95	4.80%
YoY %	3.71%	3.29%	35.19%	-5.59%	-6.54%	3.73%	-	-
Horiz. %	132.54%	127.80%	123.73%	91.53%	96.95%	103.73%	100.00%	-
DPS	0.59	2.67	2.53	2.02	2.60	0.67	1.74	-16.48%
YoY %	-77.90%	5.53%	25.25%	-22.31%	288.06%	-61.49%	-	-
Horiz. %	33.91%	153.45%	145.40%	116.09%	149.43%	38.51%	100.00%	-
NAPS	0.4759	0.2132	0.1976	0.1831	0.1776	0.1687	0.1528	20.82%
YoY %	123.22%	7.89%	7.92%	3.10%	5.28%	10.41%	-	-
Horiz. %	311.45%	139.53%	129.32%	119.83%	116.23%	110.41%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	2.55	3.88	3.03	2.23	2.40	2.35	2.40	-
P/RPS	2.33	2.97	2.55	2.26	2.36	2.40	2.66	-2.18%
YoY %	-21.55%	16.47%	12.83%	-4.24%	-1.67%	-9.77%	-	-
Horiz. %	87.59%	111.65%	95.86%	84.96%	88.72%	90.23%	100.00%	-
P/EPS	18.90	14.92	11.96	11.89	12.13	11.07	11.72	8.28%
YoY %	26.68%	24.75%	0.59%	-1.98%	9.58%	-5.55%	-	-
Horiz. %	161.26%	127.30%	102.05%	101.45%	103.50%	94.45%	100.00%	-
EY	5.29	6.70	8.36	8.41	8.25	9.04	8.53	-7.64%
YoY %	-21.04%	-19.86%	-0.59%	1.94%	-8.74%	5.98%	-	-
Horiz. %	62.02%	78.55%	98.01%	98.59%	96.72%	105.98%	100.00%	-
DY	0.80	4.77	5.78	6.28	7.50	1.96	5.03	-26.37%
YoY %	-83.23%	-17.47%	-7.96%	-16.27%	282.65%	-61.03%	-	-
Horiz. %	15.90%	94.83%	114.91%	124.85%	149.11%	38.97%	100.00%	-
P/NAPS	1.55	2.64	2.21	1.76	1.95	2.01	2.26	-6.08%
YoY %	-41.29%	19.46%	25.57%	-9.74%	-2.99%	-11.06%	-	-
Horiz. %	68.58%	116.81%	97.79%	77.88%	86.28%	88.94%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	18/05/16	18/05/15	20/05/14	27/05/13	17/05/12	25/05/11	25/05/10	-
Price	2.40	3.90	3.09	2.51	2.38	2.57	2.38	-
P/RPS	2.20	2.99	2.60	2.54	2.34	2.63	2.64	-2.99%
YoY %	-26.42%	15.00%	2.36%	8.55%	-11.03%	-0.38%	-	-
Horiz. %	83.33%	113.26%	98.48%	96.21%	88.64%	99.62%	100.00%	-
P/EPS	17.79	14.99	12.19	13.39	12.02	12.10	11.62	7.34%
YoY %	18.68%	22.97%	-8.96%	11.40%	-0.66%	4.13%	-	-
Horiz. %	153.10%	129.00%	104.91%	115.23%	103.44%	104.13%	100.00%	-
EY	5.62	6.67	8.20	7.47	8.32	8.26	8.60	-6.83%
YoY %	-15.74%	-18.66%	9.77%	-10.22%	0.73%	-3.95%	-	-
Horiz. %	65.35%	77.56%	95.35%	86.86%	96.74%	96.05%	100.00%	-
DY	0.85	4.74	5.66	5.58	7.56	1.79	5.07	-25.72%
YoY %	-82.07%	-16.25%	1.43%	-26.19%	322.35%	-64.69%	-	-
Horiz. %	16.77%	93.49%	111.64%	110.06%	149.11%	35.31%	100.00%	-
P/NAPS	1.46	2.65	2.26	1.98	1.93	2.20	2.25	-6.94%
YoY %	-44.91%	17.26%	14.14%	2.59%	-12.27%	-2.22%	-	-
Horiz. %	64.89%	117.78%	100.44%	88.00%	85.78%	97.78%	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