[DPHARMA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 29.78%

YoY- 28.09%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	317,210	203,814	162,236	151,652	140,824	136,658	129,554	16.07%
YoY %	55.64%	25.63%	6.98%	7.69%	3.05%	5.48%	-	-
Horiz. %	244.85%	157.32%	125.23%	117.06%	108.70%	105.48%	100.00%	-
PBT	35,328	41,210	42,604	43,926	35,812	34,332	33,164	1.05%
YoY %	-14.27%	-3.27%	-3.01%	22.66%	4.31%	3.52%	-	-
Horiz. %	106.53%	124.26%	128.46%	132.45%	107.98%	103.52%	100.00%	-
Tax	-11,790	-11,576	-10,820	-9,150	-8,662	-8,620	-8,292	6.03%
YoY %	-1.85%	-6.99%	-18.25%	-5.63%	-0.49%	-3.96%	-	-
Horiz. %	142.19%	139.60%	130.49%	110.35%	104.46%	103.96%	100.00%	-
NP	23,538	29,634	31,784	34,776	27,150	25,712	24,872	-0.91%
YoY %	-20.57%	-6.76%	-8.60%	28.09%	5.59%	3.38%	-	-
Horiz. %	94.64%	119.15%	127.79%	139.82%	109.16%	103.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,692	29,634	31,784	34,776	27,150	25,712	24,872	-0.12%
YoY %	-16.68%	-6.76%	-8.60%	28.09%	5.59%	3.38%	-	-
Horiz. %	99.28%	119.15%	127.79%	139.82%	109.16%	103.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.37%	28.09%	25.40%	20.83%	24.19%	25.11%	25.00%	-
YoY %	18.80%	10.59%	21.94%	-13.89%	-3.66%	0.44%	-	-
Horiz. %	133.48%	112.36%	101.60%	83.32%	96.76%	100.44%	100.00%	-
Total Cost	293,672	174,180	130,452	116,876	113,674	110,946	104,682	18.73%
YoY %	68.60%	33.52%	11.62%	2.82%	2.46%	5.98%	-	-
Horiz. %	280.54%	166.39%	124.62%	111.65%	108.59%	105.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	446,334	190,284	179,045	187,340	162,400	154,105	140,182	21.26%
YoY %	134.56%	6.28%	-4.43%	15.36%	5.38%	9.93%	-	-
Horiz. %	318.40%	135.74%	127.72%	133.64%	115.85%	109.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	13,947	11,193	11,103	11,101	9,716	9,718	12,491	1.85%
YoY %	24.60%	0.81%	0.02%	14.25%	-0.02%	-22.20%	-	-
Horiz. %	111.66%	89.61%	88.89%	88.87%	77.78%	77.80%	100.00%	-
Div Payout %	56.49%	37.77%	34.93%	31.92%	35.79%	37.80%	50.22%	-
YoY %	49.56%	8.13%	9.43%	-10.81%	-5.32%	-24.73%	-	-
Horiz. %	112.49%	75.21%	69.55%	63.56%	71.27%	75.27%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	446,334	190,284	179,045	187,340	162,400	154,105	140,182	21.26%
YoY %	134.56%	6.28%	-4.43%	15.36%	5.38%	9.93%	-	-
Horiz. %	318.40%	135.74%	127.72%	133.64%	115.85%	109.93%	100.00%	-
NOSH	278,959	139,915	138,794	138,770	138,803	138,833	138,794	12.32%
YoY %	99.38%	0.81%	0.02%	-0.02%	-0.02%	0.03%	-	-
Horiz. %	200.99%	100.81%	100.00%	99.98%	100.01%	100.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	7.42%	14.54%	19.59%	22.93%	19.28%	18.81%	19.20%	-
YoY %	-48.97%	-25.78%	-14.57%	18.93%	2.50%	-2.03%	-	-
Horiz. %	38.65%	75.73%	102.03%	119.43%	100.42%	97.97%	100.00%	-
ROE	5.53%	15.57%	17.75%	18.56%	16.72%	16.68%	17.74%	-
YoY %	-64.48%	-12.28%	-4.36%	11.00%	0.24%	-5.98%	-	-
Horiz. %	31.17%	87.77%	100.06%	104.62%	94.25%	94.02%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	113.71	145.67	116.89	109.28	101.46	98.43	93.34	3.34%
YoY %	-21.94%	24.62%	6.96%	7.71%	3.08%	5.45%	-	-
Horiz. %	121.82%	156.06%	125.23%	117.08%	108.70%	105.45%	100.00%	-
EPS	8.44	21.18	22.90	25.06	19.56	18.52	17.92	-11.78%
YoY %	-60.15%	-7.51%	-8.62%	28.12%	5.62%	3.35%	-	-
Horiz. %	47.10%	118.19%	127.79%	139.84%	109.15%	103.35%	100.00%	-
DPS	5.00	8.00	8.00	8.00	7.00	7.00	9.00	-9.32%
YoY %	-37.50%	0.00%	0.00%	14.29%	0.00%	-22.22%	-	-
Horiz. %	55.56%	88.89%	88.89%	88.89%	77.78%	77.78%	100.00%	-
NAPS	1.60	1.36	1.29	1.35	1.17	1.11	1.01	7.96%
YoY %	17.65%	5.43%	-4.44%	15.38%	5.41%	9.90%	-	-
Horiz. %	158.42%	134.65%	127.72%	133.66%	115.84%	109.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 138,818
RPS	32.98	21.19	16.87	15.77	14.64	14.21	13.47	16.07%
YoY %	55.64%	25.61%	6.98%	7.72%	3.03%	5.49%	-	-
Horiz. %	244.84%	157.31%	125.24%	117.07%	108.69%	105.49%	100.00%	-
EPS	2.57	3.08	3.30	3.62	2.82	2.67	2.59	-0.12%
YoY %	-16.56%	-6.67%	-8.84%	28.37%	5.62%	3.09%	-	-
Horiz. %	99.23%	118.92%	127.41%	139.77%	108.88%	103.09%	100.00%	-
DPS	1.45	1.16	1.15	1.15	1.01	1.01	1.30	1.83%
YoY %	25.00%	0.87%	0.00%	13.86%	0.00%	-22.31%	-	-
Horiz. %	111.54%	89.23%	88.46%	88.46%	77.69%	77.69%	100.00%	-
NAPS	0.464	0.1978	0.1861	0.1948	0.1688	0.1602	0.1457	21.27%
YoY %	134.58%	6.29%	-4.47%	15.40%	5.37%	9.95%	-	-
Horiz. %	318.46%	135.76%	127.73%	133.70%	115.85%	109.95%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.04	2.65	2.97	2.38	2.23	2.34	2.45	-
P/RPS	1.79	1.82	2.54	2.18	2.20	2.38	2.62	-6.14%
YoY %	-1.65%	-28.35%	16.51%	-0.91%	-7.56%	-9.16%	-	-
Horiz. %	68.32%	69.47%	96.95%	83.21%	83.97%	90.84%	100.00%	-
P/EPS	23.05	12.51	12.97	9.50	11.40	12.63	13.67	9.08%
YoY %	84.25%	-3.55%	36.53%	-16.67%	-9.74%	-7.61%	-	-
Horiz. %	168.62%	91.51%	94.88%	69.50%	83.39%	92.39%	100.00%	-
EY	4.34	7.99	7.71	10.53	8.77	7.91	7.31	-8.31%
YoY %	-45.68%	3.63%	-26.78%	20.07%	10.87%	8.21%	-	-
Horiz. %	59.37%	109.30%	105.47%	144.05%	119.97%	108.21%	100.00%	-
DY	2.45	3.02	2.69	3.36	3.14	2.99	3.67	-6.50%
YoY %	-18.87%	12.27%	-19.94%	7.01%	5.02%	-18.53%	-	-
Horiz. %	66.76%	82.29%	73.30%	91.55%	85.56%	81.47%	100.00%	-
P/NAPS	1.28	1.95	2.30	1.76	1.91	2.11	2.43	-10.12%
YoY %	-34.36%	-15.22%	30.68%	-7.85%	-9.48%	-13.17%	-	-
Horiz. %	52.67%	80.25%	94.65%	72.43%	78.60%	86.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/08/16	25/08/15	26/08/14	28/08/13	16/08/12	18/08/11	24/08/10	-
Price	2.14	2.40	3.37	2.44	2.38	2.22	2.45	-
P/RPS	1.88	1.65	2.88	2.23	2.35	2.26	2.62	-5.37%
YoY %	13.94%	-42.71%	29.15%	-5.11%	3.98%	-13.74%	-	-
Horiz. %	71.76%	62.98%	109.92%	85.11%	89.69%	86.26%	100.00%	-
P/EPS	24.18	11.33	14.72	9.74	12.17	11.99	13.67	9.96%
YoY %	113.42%	-23.03%	51.13%	-19.97%	1.50%	-12.29%	-	-
Horiz. %	176.88%	82.88%	107.68%	71.25%	89.03%	87.71%	100.00%	-
EY	4.14	8.83	6.80	10.27	8.22	8.34	7.31	-9.03%
YoY %	-53.11%	29.85%	-33.79%	24.94%	-1.44%	14.09%	-	-
Horiz. %	56.63%	120.79%	93.02%	140.49%	112.45%	114.09%	100.00%	-
DY	2.34	3.33	2.37	3.28	2.94	3.15	3.67	-7.21%
YoY %	-29.73%	40.51%	-27.74%	11.56%	-6.67%	-14.17%	-	-
Horiz. %	63.76%	90.74%	64.58%	89.37%	80.11%	85.83%	100.00%	-
P/NAPS	1.34	1.76	2.61	1.81	2.03	2.00	2.43	-9.43%
YoY %	-23.86%	-32.57%	44.20%	-10.84%	1.50%	-17.70%	-	-
Horiz. %	55.14%	72.43%	107.41%	74.49%	83.54%	82.30%	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