[DPHARMA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -19.34%
YoY- 7.22%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 89,401 79,372 56,308 45,599 51,024 44,819 40,623 68.94%
PBT 17,529 11,621 8,407 12,198 13,921 11,287 10,107 44.20%
Tax 0 -2,998 -2,559 -3,229 0 -2,605 -2,594 -
NP 17,529 8,623 5,848 8,969 13,921 8,682 7,513 75.64%
-
NP to SH 15,335 8,623 5,848 8,969 11,119 8,682 7,513 60.69%
-
Tax Rate 0.00% 25.80% 30.44% 26.47% 0.00% 23.08% 25.67% -
Total Cost 71,872 70,749 50,460 36,630 37,103 36,137 33,110 67.41%
-
Net Worth 270,177 268,509 189,815 205,045 192,951 187,531 179,145 31.41%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 9,172 - 5,582 - 20,128 - 5,554 39.58%
Div Payout % 59.82% - 95.47% - 181.02% - 73.94% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 270,177 268,509 189,815 205,045 192,951 187,531 179,145 31.41%
NOSH 278,959 278,959 139,570 139,486 138,813 138,912 138,872 59.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.61% 10.86% 10.39% 19.67% 27.28% 19.37% 18.49% -
ROE 5.68% 3.21% 3.08% 4.37% 5.76% 4.63% 4.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.61 47.59 40.34 32.69 36.76 32.26 29.25 49.60%
EPS 9.19 5.17 4.19 6.43 8.01 6.25 5.41 42.23%
DPS 5.50 0.00 4.00 0.00 14.50 0.00 4.00 23.58%
NAPS 1.62 1.61 1.36 1.47 1.39 1.35 1.29 16.35%
Adjusted Per Share Value based on latest NOSH - 139,486
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.29 8.25 5.85 4.74 5.30 4.66 4.22 68.98%
EPS 1.59 0.90 0.61 0.93 1.16 0.90 0.78 60.56%
DPS 0.95 0.00 0.58 0.00 2.09 0.00 0.58 38.82%
NAPS 0.2807 0.2789 0.1972 0.213 0.2004 0.1948 0.1861 31.42%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.62 2.72 2.65 3.88 2.50 3.17 2.97 -
P/RPS 4.89 5.72 6.57 11.87 6.80 9.83 10.15 -38.46%
P/EPS 28.49 52.61 63.25 60.34 31.21 50.72 54.90 -35.34%
EY 3.51 1.90 1.58 1.66 3.20 1.97 1.82 54.75%
DY 2.10 0.00 1.51 0.00 5.80 0.00 1.35 34.14%
P/NAPS 1.62 1.69 1.95 2.64 1.80 2.35 2.30 -20.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 24/11/15 25/08/15 18/05/15 24/02/15 21/11/14 26/08/14 -
Price 2.61 2.70 2.40 3.90 2.92 3.01 3.37 -
P/RPS 4.87 5.67 5.95 11.93 7.94 9.33 11.52 -43.58%
P/EPS 28.39 52.22 57.28 60.65 36.45 48.16 62.29 -40.69%
EY 3.52 1.91 1.75 1.65 2.74 2.08 1.61 68.21%
DY 2.11 0.00 1.67 0.00 4.97 0.00 1.19 46.34%
P/NAPS 1.61 1.68 1.76 2.65 2.10 2.23 2.61 -27.47%

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