[DPHARMA] YoY Annualized 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- 1.72%
YoY- 7.22%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 533,036 483,976 317,880 182,396 161,980 151,348 144,228 24.32%
PBT 53,020 44,704 39,764 48,792 44,700 35,824 35,476 6.92%
Tax -10,432 -10,232 -8,452 -12,916 -11,240 -9,028 -8,644 3.18%
NP 42,588 34,472 31,312 35,876 33,460 26,796 26,832 8.00%
-
NP to SH 43,128 34,472 31,372 35,876 33,460 26,796 26,832 8.22%
-
Tax Rate 19.68% 22.89% 21.26% 26.47% 25.15% 25.20% 24.37% -
Total Cost 490,448 449,504 286,568 146,520 128,520 124,552 117,396 26.89%
-
Net Worth 206,429 463,071 457,492 205,045 190,050 176,143 170,824 3.20%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 206,429 463,071 457,492 205,045 190,050 176,143 170,824 3.20%
NOSH 278,959 278,959 278,959 139,486 138,723 138,695 138,881 12.32%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.99% 7.12% 9.85% 19.67% 20.66% 17.70% 18.60% -
ROE 20.89% 7.44% 6.86% 17.50% 17.61% 15.21% 15.71% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 191.08 173.49 113.95 130.76 116.77 109.12 103.85 10.69%
EPS 15.28 13.72 11.24 25.72 24.12 19.32 19.32 -3.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 1.66 1.64 1.47 1.37 1.27 1.23 -8.11%
Adjusted Per Share Value based on latest NOSH - 139,486
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 55.37 50.28 33.02 18.95 16.83 15.72 14.98 24.33%
EPS 4.48 3.58 3.26 3.73 3.48 2.78 2.79 8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2144 0.481 0.4752 0.213 0.1974 0.183 0.1775 3.19%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.80 2.31 2.55 3.88 3.03 2.23 2.40 -
P/RPS 1.47 1.33 2.24 2.97 2.59 2.04 2.31 -7.25%
P/EPS 18.11 18.69 22.67 15.09 12.56 11.54 12.42 6.48%
EY 5.52 5.35 4.41 6.63 7.96 8.66 8.05 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 1.39 1.55 2.64 2.21 1.76 1.95 11.65%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 22/05/17 18/05/16 18/05/15 20/05/14 27/05/13 17/05/12 -
Price 3.35 2.32 2.40 3.90 3.09 2.51 2.38 -
P/RPS 1.75 1.34 2.11 2.98 2.65 2.30 2.29 -4.38%
P/EPS 21.67 18.77 21.34 15.16 12.81 12.99 12.32 9.86%
EY 4.62 5.33 4.69 6.59 7.81 7.70 8.12 -8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 1.40 1.46 2.65 2.26 1.98 1.93 15.27%

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