[DPHARMA] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 24.07%
YoY- 9.93%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 318,542 317,210 317,880 270,680 241,705 203,814 182,396 44.87%
PBT 33,573 35,328 39,764 49,755 42,968 41,210 48,792 -22.00%
Tax -9,580 -11,790 -8,452 0 -11,714 -11,576 -12,916 -18.01%
NP 23,993 23,538 31,312 49,755 31,253 29,634 35,876 -23.46%
-
NP to SH 25,156 24,692 31,372 38,775 31,253 29,634 35,876 -21.02%
-
Tax Rate 28.53% 33.37% 21.26% 0.00% 27.26% 28.09% 26.47% -
Total Cost 294,549 293,672 286,568 220,925 210,452 174,180 146,520 59.08%
-
Net Worth 451,913 446,334 457,492 270,177 268,509 190,284 205,045 69.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 13,947 - 15,843 - 11,193 - -
Div Payout % - 56.49% - 40.86% - 37.77% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 451,913 446,334 457,492 270,177 268,509 190,284 205,045 69.11%
NOSH 278,959 278,959 278,959 278,959 278,959 139,915 139,486 58.53%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.53% 7.42% 9.85% 18.38% 12.93% 14.54% 19.67% -
ROE 5.57% 5.53% 6.86% 14.35% 11.64% 15.57% 17.50% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 114.19 113.71 113.95 162.30 144.93 145.67 130.76 -8.61%
EPS 8.60 8.44 11.24 19.17 18.72 21.18 25.72 -51.72%
DPS 0.00 5.00 0.00 9.50 0.00 8.00 0.00 -
NAPS 1.62 1.60 1.64 1.62 1.61 1.36 1.47 6.67%
Adjusted Per Share Value based on latest NOSH - 278,959
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.09 32.95 33.02 28.12 25.11 21.17 18.95 44.86%
EPS 2.61 2.56 3.26 4.03 3.25 3.08 3.73 -21.13%
DPS 0.00 1.45 0.00 1.65 0.00 1.16 0.00 -
NAPS 0.4694 0.4636 0.4752 0.2807 0.2789 0.1977 0.213 69.10%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.06 2.04 2.55 2.62 2.72 2.65 3.88 -
P/RPS 1.80 1.79 2.24 1.61 1.88 1.82 2.97 -28.31%
P/EPS 22.84 23.05 22.67 11.27 14.51 12.51 15.09 31.72%
EY 4.38 4.34 4.41 8.87 6.89 7.99 6.63 -24.08%
DY 0.00 2.45 0.00 3.63 0.00 3.02 0.00 -
P/NAPS 1.27 1.28 1.55 1.62 1.69 1.95 2.64 -38.52%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 22/08/16 18/05/16 23/02/16 24/11/15 25/08/15 18/05/15 -
Price 2.10 2.14 2.40 2.61 2.70 2.40 3.90 -
P/RPS 1.84 1.88 2.11 1.61 1.86 1.65 2.98 -27.42%
P/EPS 23.29 24.18 21.34 11.23 14.41 11.33 15.16 33.03%
EY 4.29 4.14 4.69 8.91 6.94 8.83 6.59 -24.82%
DY 0.00 2.34 0.00 3.64 0.00 3.33 0.00 -
P/NAPS 1.30 1.34 1.46 1.61 1.68 1.76 2.65 -37.71%

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