[DPHARMA] QoQ Annualized 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- -17.4%
YoY- -6.76%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 317,880 270,680 241,705 203,814 182,396 176,961 167,916 52.97%
PBT 39,764 49,755 42,968 41,210 48,792 46,509 43,452 -5.73%
Tax -8,452 0 -11,714 -11,576 -12,916 0 -10,685 -14.45%
NP 31,312 49,755 31,253 29,634 35,876 46,509 32,766 -2.97%
-
NP to SH 31,372 38,775 31,253 29,634 35,876 35,271 32,766 -2.85%
-
Tax Rate 21.26% 0.00% 27.26% 28.09% 26.47% 0.00% 24.59% -
Total Cost 286,568 220,925 210,452 174,180 146,520 130,452 135,149 64.97%
-
Net Worth 457,492 270,177 268,509 190,284 205,045 192,942 187,436 81.18%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 15,843 - 11,193 - 25,679 7,404 -
Div Payout % - 40.86% - 37.77% - 72.81% 22.60% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 457,492 270,177 268,509 190,284 205,045 192,942 187,436 81.18%
NOSH 278,959 278,959 278,959 139,915 139,486 138,807 138,841 59.15%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 9.85% 18.38% 12.93% 14.54% 19.67% 26.28% 19.51% -
ROE 6.86% 14.35% 11.64% 15.57% 17.50% 18.28% 17.48% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 113.95 162.30 144.93 145.67 130.76 127.49 120.94 -3.88%
EPS 11.24 19.17 18.72 21.18 25.72 25.41 23.60 -38.98%
DPS 0.00 9.50 0.00 8.00 0.00 18.50 5.33 -
NAPS 1.64 1.62 1.61 1.36 1.47 1.39 1.35 13.83%
Adjusted Per Share Value based on latest NOSH - 139,570
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 33.02 28.12 25.11 21.17 18.95 18.38 17.44 52.98%
EPS 3.26 4.03 3.25 3.08 3.73 3.66 3.40 -2.76%
DPS 0.00 1.65 0.00 1.16 0.00 2.67 0.77 -
NAPS 0.4752 0.2807 0.2789 0.1977 0.213 0.2004 0.1947 81.17%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.55 2.62 2.72 2.65 3.88 2.50 3.17 -
P/RPS 2.24 1.61 1.88 1.82 2.97 1.96 2.62 -9.91%
P/EPS 22.67 11.27 14.51 12.51 15.09 9.84 13.43 41.72%
EY 4.41 8.87 6.89 7.99 6.63 10.16 7.44 -29.41%
DY 0.00 3.63 0.00 3.02 0.00 7.40 1.68 -
P/NAPS 1.55 1.62 1.69 1.95 2.64 1.80 2.35 -24.20%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 23/02/16 24/11/15 25/08/15 18/05/15 24/02/15 21/11/14 -
Price 2.40 2.61 2.70 2.40 3.90 2.92 3.01 -
P/RPS 2.11 1.61 1.86 1.65 2.98 2.29 2.49 -10.44%
P/EPS 21.34 11.23 14.41 11.33 15.16 11.49 12.75 40.92%
EY 4.69 8.91 6.94 8.83 6.59 8.70 7.84 -28.98%
DY 0.00 3.64 0.00 3.33 0.00 6.34 1.77 -
P/NAPS 1.46 1.61 1.68 1.76 2.65 2.10 2.23 -24.58%

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