[DPHARMA] QoQ Quarter 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- -10.19%
YoY- -29.71%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 45,599 51,024 44,819 40,623 40,495 45,734 40,845 7.62%
PBT 12,198 13,921 11,287 10,107 11,175 9,160 9,054 22.00%
Tax -3,229 0 -2,605 -2,594 -2,810 153 -2,268 26.58%
NP 8,969 13,921 8,682 7,513 8,365 9,313 6,786 20.45%
-
NP to SH 8,969 11,119 8,682 7,513 8,365 9,313 6,786 20.45%
-
Tax Rate 26.47% 0.00% 23.08% 25.67% 25.15% -1.67% 25.05% -
Total Cost 36,630 37,103 36,137 33,110 32,130 36,421 34,059 4.97%
-
Net Worth 205,045 192,951 187,531 179,145 190,050 181,818 179,017 9.48%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 20,128 - 5,554 - 18,737 - -
Div Payout % - 181.02% - 73.94% - 201.19% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 205,045 192,951 187,531 179,145 190,050 181,818 179,017 9.48%
NOSH 139,486 138,813 138,912 138,872 138,723 138,792 138,773 0.34%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.67% 27.28% 19.37% 18.49% 20.66% 20.36% 16.61% -
ROE 4.37% 5.76% 4.63% 4.19% 4.40% 5.12% 3.79% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.69 36.76 32.26 29.25 29.19 32.95 29.43 7.26%
EPS 6.43 8.01 6.25 5.41 6.03 6.71 4.89 20.04%
DPS 0.00 14.50 0.00 4.00 0.00 13.50 0.00 -
NAPS 1.47 1.39 1.35 1.29 1.37 1.31 1.29 9.10%
Adjusted Per Share Value based on latest NOSH - 138,872
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.74 5.30 4.66 4.22 4.21 4.75 4.25 7.55%
EPS 0.93 1.16 0.90 0.78 0.87 0.97 0.71 19.73%
DPS 0.00 2.09 0.00 0.58 0.00 1.95 0.00 -
NAPS 0.2132 0.2006 0.195 0.1862 0.1976 0.189 0.1861 9.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.88 2.50 3.17 2.97 3.03 2.58 2.55 -
P/RPS 11.87 6.80 9.83 10.15 10.38 7.83 8.66 23.41%
P/EPS 60.34 31.21 50.72 54.90 50.25 38.45 52.15 10.22%
EY 1.66 3.20 1.97 1.82 1.99 2.60 1.92 -9.25%
DY 0.00 5.80 0.00 1.35 0.00 5.23 0.00 -
P/NAPS 2.64 1.80 2.35 2.30 2.21 1.97 1.98 21.16%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 24/02/15 21/11/14 26/08/14 20/05/14 26/02/14 19/11/13 -
Price 3.90 2.92 3.01 3.37 3.09 2.60 2.56 -
P/RPS 11.93 7.94 9.33 11.52 10.59 7.89 8.70 23.45%
P/EPS 60.65 36.45 48.16 62.29 51.24 38.75 52.35 10.31%
EY 1.65 2.74 2.08 1.61 1.95 2.58 1.91 -9.30%
DY 0.00 4.97 0.00 1.19 0.00 5.19 0.00 -
P/NAPS 2.65 2.10 2.23 2.61 2.26 1.98 1.98 21.46%

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