[DPHARMA] QoQ TTM 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- 5.33%

YoY- 6.55%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	232,663	197,750	182,065	176,961	171,671	167,697	165,062	25.68%
YoY %	17.66%	8.62%	2.88%	3.08%	2.37%	1.60%	-	-
Horiz. %	140.95%	119.80%	110.30%	107.21%	104.00%	101.60%	100.00%	-
PBT	46,157	45,813	47,513	46,490	41,729	39,496	42,396	5.82%
YoY %	0.75%	-3.58%	2.20%	11.41%	5.65%	-6.84%	-	-
Horiz. %	108.87%	108.06%	112.07%	109.66%	98.43%	93.16%	100.00%	-
Tax	-8,786	-8,393	-8,428	-8,009	-7,856	-7,519	-7,243	13.72%
YoY %	-4.68%	0.42%	-5.23%	-1.95%	-4.48%	-3.81%	-	-
Horiz. %	121.30%	115.88%	116.36%	110.58%	108.46%	103.81%	100.00%	-
NP	37,371	37,420	39,085	38,481	33,873	31,977	35,153	4.15%
YoY %	-0.13%	-4.26%	1.57%	13.60%	5.93%	-9.03%	-	-
Horiz. %	106.31%	106.45%	111.19%	109.47%	96.36%	90.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,569	34,618	36,283	35,679	33,873	31,977	35,153	-1.10%
YoY %	-0.14%	-4.59%	1.69%	5.33%	5.93%	-9.03%	-	-
Horiz. %	98.34%	98.48%	103.21%	101.50%	96.36%	90.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.04%	18.32%	17.74%	17.23%	18.83%	19.04%	17.08%	-
YoY %	3.93%	3.27%	2.96%	-8.50%	-1.10%	11.48%	-	-
Horiz. %	111.48%	107.26%	103.86%	100.88%	110.25%	111.48%	100.00%	-
Total Cost	195,292	160,330	142,980	138,480	137,798	135,720	129,909	31.19%
YoY %	21.81%	12.13%	3.25%	0.49%	1.53%	4.47%	-	-
Horiz. %	150.33%	123.42%	110.06%	106.60%	106.07%	104.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	268,530	189,815	205,045	192,951	187,531	179,145	190,050	25.89%
YoY %	41.47%	-7.43%	6.27%	2.89%	4.68%	-5.74%	-	-
Horiz. %	141.29%	99.88%	107.89%	101.53%	98.67%	94.26%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	25,710	25,710	25,682	25,682	24,291	24,291	24,289	3.85%
YoY %	0.00%	0.11%	0.00%	5.73%	0.00%	0.01%	-	-
Horiz. %	105.85%	105.85%	105.74%	105.74%	100.01%	100.01%	100.00%	-
Div Payout %	74.38%	74.27%	70.79%	71.98%	71.71%	75.97%	69.10%	-
YoY %	0.15%	4.92%	-1.65%	0.38%	-5.61%	9.94%	-	-
Horiz. %	107.64%	107.48%	102.45%	104.17%	103.78%	109.94%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	268,530	189,815	205,045	192,951	187,531	179,145	190,050	25.89%
YoY %	41.47%	-7.43%	6.27%	2.89%	4.68%	-5.74%	-	-
Horiz. %	141.29%	99.88%	107.89%	101.53%	98.67%	94.26%	100.00%	-
NOSH	278,959	139,570	139,486	138,813	138,912	138,872	138,723	59.24%
YoY %	99.87%	0.06%	0.48%	-0.07%	0.03%	0.11%	-	-
Horiz. %	201.09%	100.61%	100.55%	100.06%	100.14%	100.11%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	16.06%	18.92%	21.47%	21.75%	19.73%	19.07%	21.30%	-
YoY %	-15.12%	-11.88%	-1.29%	10.24%	3.46%	-10.47%	-	-
Horiz. %	75.40%	88.83%	100.80%	102.11%	92.63%	89.53%	100.00%	-
ROE	12.87%	18.24%	17.70%	18.49%	18.06%	17.85%	18.50%	-
YoY %	-29.44%	3.05%	-4.27%	2.38%	1.18%	-3.51%	-	-
Horiz. %	69.57%	98.59%	95.68%	99.95%	97.62%	96.49%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	139.50	141.68	130.52	127.48	123.58	120.76	118.99	11.17%
YoY %	-1.54%	8.55%	2.38%	3.16%	2.34%	1.49%	-	-
Horiz. %	117.24%	119.07%	109.69%	107.14%	103.86%	101.49%	100.00%	-
EPS	20.73	24.80	26.01	25.70	24.38	23.03	25.34	-12.51%
YoY %	-16.41%	-4.65%	1.21%	5.41%	5.86%	-9.12%	-	-
Horiz. %	81.81%	97.87%	102.64%	101.42%	96.21%	90.88%	100.00%	-
DPS	15.42	18.50	18.50	18.50	17.50	17.50	17.50	-8.08%
YoY %	-16.65%	0.00%	0.00%	5.71%	0.00%	0.00%	-	-
Horiz. %	88.11%	105.71%	105.71%	105.71%	100.00%	100.00%	100.00%	-
NAPS	1.61	1.36	1.47	1.39	1.35	1.29	1.37	11.35%
YoY %	18.38%	-7.48%	5.76%	2.96%	4.65%	-5.84%	-	-
Horiz. %	117.52%	99.27%	107.30%	101.46%	98.54%	94.16%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 138,813
RPS	24.19	20.56	18.93	18.40	17.85	17.43	17.16	25.69%
YoY %	17.66%	8.61%	2.88%	3.08%	2.41%	1.57%	-	-
Horiz. %	140.97%	119.81%	110.31%	107.23%	104.02%	101.57%	100.00%	-
EPS	3.59	3.60	3.77	3.71	3.52	3.32	3.65	-1.09%
YoY %	-0.28%	-4.51%	1.62%	5.40%	6.02%	-9.04%	-	-
Horiz. %	98.36%	98.63%	103.29%	101.64%	96.44%	90.96%	100.00%	-
DPS	2.67	2.67	2.67	2.67	2.53	2.53	2.53	3.65%
YoY %	0.00%	0.00%	0.00%	5.53%	0.00%	0.00%	-	-
Horiz. %	105.53%	105.53%	105.53%	105.53%	100.00%	100.00%	100.00%	-
NAPS	0.2792	0.1973	0.2132	0.2006	0.195	0.1862	0.1976	25.89%
YoY %	41.51%	-7.46%	6.28%	2.87%	4.73%	-5.77%	-	-
Horiz. %	141.30%	99.85%	107.89%	101.52%	98.68%	94.23%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
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	1.95	1.87	2.97	1.96	2.57	2.46	2.55	-16.36%
YoY %	4.28%	-37.04%	51.53%	-23.74%	4.47%	-3.53%	-	-
Horiz. %	76.47%	73.33%	116.47%	76.86%	100.78%	96.47%	100.00%	-
P/EPS	13.12	10.68	14.92	9.73	13.00	12.90	11.96	6.35%
YoY %	22.85%	-28.42%	53.34%	-25.15%	0.78%	7.86%	-	-
Horiz. %	109.70%	89.30%	124.75%	81.35%	108.70%	107.86%	100.00%	-
EY	7.62	9.36	6.70	10.28	7.69	7.75	8.36	-5.98%
YoY %	-18.59%	39.70%	-34.82%	33.68%	-0.77%	-7.30%	-	-
Horiz. %	91.15%	111.96%	80.14%	122.97%	91.99%	92.70%	100.00%	-
DY	5.67	6.98	4.77	7.40	5.52	5.89	5.78	-1.27%
YoY %	-18.77%	46.33%	-35.54%	34.06%	-6.28%	1.90%	-	-
Horiz. %	98.10%	120.76%	82.53%	128.03%	95.50%	101.90%	100.00%	-
P/NAPS	1.69	1.95	2.64	1.80	2.35	2.30	2.21	-16.36%
YoY %	-13.33%	-26.14%	46.67%	-23.40%	2.17%	4.07%	-	-
Horiz. %	76.47%	88.24%	119.46%	81.45%	106.33%	104.07%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
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	1.94	1.69	2.99	2.29	2.44	2.79	2.60	-17.71%
YoY %	14.79%	-43.48%	30.57%	-6.15%	-12.54%	7.31%	-	-
Horiz. %	74.62%	65.00%	115.00%	88.08%	93.85%	107.31%	100.00%	-
P/EPS	13.03	9.68	14.99	11.36	12.34	14.64	12.19	4.53%
YoY %	34.61%	-35.42%	31.95%	-7.94%	-15.71%	20.10%	-	-
Horiz. %	106.89%	79.41%	122.97%	93.19%	101.23%	120.10%	100.00%	-
EY	7.68	10.33	6.67	8.80	8.10	6.83	8.20	-4.26%
YoY %	-25.65%	54.87%	-24.20%	8.64%	18.59%	-16.71%	-	-
Horiz. %	93.66%	125.98%	81.34%	107.32%	98.78%	83.29%	100.00%	-
DY	5.71	7.71	4.74	6.34	5.81	5.19	5.66	0.58%
YoY %	-25.94%	62.66%	-25.24%	9.12%	11.95%	-8.30%	-	-
Horiz. %	100.88%	136.22%	83.75%	112.01%	102.65%	91.70%	100.00%	-
P/NAPS	1.68	1.76	2.65	2.10	2.23	2.61	2.26	-17.92%
YoY %	-4.55%	-33.58%	26.19%	-5.83%	-14.56%	15.49%	-	-
Horiz. %	74.34%	77.88%	117.26%	92.92%	98.67%	115.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos