[DPHARMA] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 37.24%
YoY- 55.27%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 44,819 40,623 40,495 45,734 40,845 37,988 37,837 11.94%
PBT 11,287 10,107 11,175 9,160 9,054 13,007 8,956 16.65%
Tax -2,605 -2,594 -2,810 153 -2,268 -2,318 -2,257 10.02%
NP 8,682 7,513 8,365 9,313 6,786 10,689 6,699 18.85%
-
NP to SH 8,682 7,513 8,365 9,313 6,786 10,689 6,699 18.85%
-
Tax Rate 23.08% 25.67% 25.15% -1.67% 25.05% 17.82% 25.20% -
Total Cost 36,137 33,110 32,130 36,421 34,059 27,299 31,138 10.42%
-
Net Worth 187,531 179,145 190,050 181,818 179,017 187,404 176,143 4.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 5,554 - 18,737 - 5,552 - -
Div Payout % - 73.94% - 201.19% - 51.95% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 187,531 179,145 190,050 181,818 179,017 187,404 176,143 4.26%
NOSH 138,912 138,872 138,723 138,792 138,773 138,818 138,695 0.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 19.37% 18.49% 20.66% 20.36% 16.61% 28.14% 17.70% -
ROE 4.63% 4.19% 4.40% 5.12% 3.79% 5.70% 3.80% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.26 29.25 29.19 32.95 29.43 27.37 27.28 11.81%
EPS 6.25 5.41 6.03 6.71 4.89 7.70 4.83 18.72%
DPS 0.00 4.00 0.00 13.50 0.00 4.00 0.00 -
NAPS 1.35 1.29 1.37 1.31 1.29 1.35 1.27 4.15%
Adjusted Per Share Value based on latest NOSH - 138,792
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.66 4.22 4.21 4.75 4.24 3.95 3.93 12.01%
EPS 0.90 0.78 0.87 0.97 0.70 1.11 0.70 18.22%
DPS 0.00 0.58 0.00 1.95 0.00 0.58 0.00 -
NAPS 0.1948 0.1861 0.1974 0.1889 0.186 0.1947 0.183 4.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.17 2.97 3.03 2.58 2.55 2.38 2.23 -
P/RPS 9.83 10.15 10.38 7.83 8.66 8.70 8.17 13.11%
P/EPS 50.72 54.90 50.25 38.45 52.15 30.91 46.17 6.46%
EY 1.97 1.82 1.99 2.60 1.92 3.24 2.17 -6.23%
DY 0.00 1.35 0.00 5.23 0.00 1.68 0.00 -
P/NAPS 2.35 2.30 2.21 1.97 1.98 1.76 1.76 21.23%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 26/08/14 20/05/14 26/02/14 19/11/13 28/08/13 27/05/13 -
Price 3.01 3.37 3.09 2.60 2.56 2.44 2.51 -
P/RPS 9.33 11.52 10.59 7.89 8.70 8.92 9.20 0.93%
P/EPS 48.16 62.29 51.24 38.75 52.35 31.69 51.97 -4.94%
EY 2.08 1.61 1.95 2.58 1.91 3.16 1.92 5.47%
DY 0.00 1.19 0.00 5.19 0.00 1.64 0.00 -
P/NAPS 2.23 2.61 2.26 1.98 1.98 1.81 1.98 8.24%

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