[DPHARMA] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 28.07%
YoY- 19.39%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 79,372 56,308 45,599 51,024 44,819 40,623 40,495 56.55%
PBT 11,621 8,407 12,198 13,921 11,287 10,107 11,175 2.64%
Tax -2,998 -2,559 -3,229 0 -2,605 -2,594 -2,810 4.40%
NP 8,623 5,848 8,969 13,921 8,682 7,513 8,365 2.04%
-
NP to SH 8,623 5,848 8,969 11,119 8,682 7,513 8,365 2.04%
-
Tax Rate 25.80% 30.44% 26.47% 0.00% 23.08% 25.67% 25.15% -
Total Cost 70,749 50,460 36,630 37,103 36,137 33,110 32,130 69.17%
-
Net Worth 268,509 189,815 205,045 192,951 187,531 179,145 190,050 25.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 5,582 - 20,128 - 5,554 - -
Div Payout % - 95.47% - 181.02% - 73.94% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 268,509 189,815 205,045 192,951 187,531 179,145 190,050 25.88%
NOSH 278,959 139,570 139,486 138,813 138,912 138,872 138,723 59.24%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.86% 10.39% 19.67% 27.28% 19.37% 18.49% 20.66% -
ROE 3.21% 3.08% 4.37% 5.76% 4.63% 4.19% 4.40% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 47.59 40.34 32.69 36.76 32.26 29.25 29.19 38.48%
EPS 5.17 4.19 6.43 8.01 6.25 5.41 6.03 -9.74%
DPS 0.00 4.00 0.00 14.50 0.00 4.00 0.00 -
NAPS 1.61 1.36 1.47 1.39 1.35 1.29 1.37 11.35%
Adjusted Per Share Value based on latest NOSH - 138,813
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.25 5.85 4.74 5.30 4.66 4.22 4.21 56.53%
EPS 0.90 0.61 0.93 1.16 0.90 0.78 0.87 2.28%
DPS 0.00 0.58 0.00 2.09 0.00 0.58 0.00 -
NAPS 0.2789 0.1972 0.213 0.2004 0.1948 0.1861 0.1974 25.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.72 2.65 3.88 2.50 3.17 2.97 3.03 -
P/RPS 5.72 6.57 11.87 6.80 9.83 10.15 10.38 -32.76%
P/EPS 52.61 63.25 60.34 31.21 50.72 54.90 50.25 3.10%
EY 1.90 1.58 1.66 3.20 1.97 1.82 1.99 -3.03%
DY 0.00 1.51 0.00 5.80 0.00 1.35 0.00 -
P/NAPS 1.69 1.95 2.64 1.80 2.35 2.30 2.21 -16.36%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 18/05/15 24/02/15 21/11/14 26/08/14 20/05/14 -
Price 2.70 2.40 3.90 2.92 3.01 3.37 3.09 -
P/RPS 5.67 5.95 11.93 7.94 9.33 11.52 10.59 -34.03%
P/EPS 52.22 57.28 60.65 36.45 48.16 62.29 51.24 1.26%
EY 1.91 1.75 1.65 2.74 2.08 1.61 1.95 -1.37%
DY 0.00 1.67 0.00 4.97 0.00 1.19 0.00 -
P/NAPS 1.68 1.76 2.65 2.10 2.23 2.61 2.26 -17.92%

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