[DPHARMA] YoY TTM 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- 14.7%

YoY- 8.76%

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
TTM Result
Revenue	327,738	197,750	167,697	140,724	140,215	134,988	126,816	17.12%
YoY %	65.73%	17.92%	19.17%	0.36%	3.87%	6.44%	-	-
Horiz. %	258.44%	155.93%	132.24%	110.97%	110.57%	106.44%	100.00%	-
PBT	46,824	45,813	39,496	39,354	35,468	35,995	34,460	5.23%
YoY %	2.21%	15.99%	0.36%	10.96%	-1.46%	4.45%	-	-
Horiz. %	135.88%	132.95%	114.61%	114.20%	102.93%	104.45%	100.00%	-
Tax	-11,087	-8,393	-7,519	-9,526	-8,043	-6,906	-7,251	7.32%
YoY %	-32.10%	-11.62%	21.07%	-18.44%	-16.46%	4.76%	-	-
Horiz. %	152.90%	115.75%	103.70%	131.37%	110.92%	95.24%	100.00%	-
NP	35,737	37,420	31,977	29,828	27,425	29,089	27,209	4.64%
YoY %	-4.50%	17.02%	7.20%	8.76%	-5.72%	6.91%	-	-
Horiz. %	131.34%	137.53%	117.52%	109.63%	100.79%	106.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,314	34,618	31,977	29,828	27,425	29,089	27,209	4.92%
YoY %	4.90%	8.26%	7.20%	8.76%	-5.72%	6.91%	-	-
Horiz. %	133.46%	127.23%	117.52%	109.63%	100.79%	106.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.68%	18.32%	19.04%	24.21%	22.68%	19.19%	21.04%	-
YoY %	29.26%	-3.78%	-21.35%	6.75%	18.19%	-8.79%	-	-
Horiz. %	112.55%	87.07%	90.49%	115.07%	107.79%	91.21%	100.00%	-
Total Cost	292,001	160,330	135,720	110,896	112,790	105,899	99,607	19.61%
YoY %	82.12%	18.13%	22.38%	-1.68%	6.51%	6.32%	-	-
Horiz. %	293.15%	160.96%	136.26%	111.33%	113.24%	106.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	510,978	189,815	179,145	187,404	162,310	154,198	140,286	24.01%
YoY %	169.20%	5.96%	-4.41%	15.46%	5.26%	9.92%	-	-
Horiz. %	364.24%	135.31%	127.70%	133.59%	115.70%	109.92%	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	8,084	25,710	24,291	20,128	24,980	5,014	22,910	-15.92%
YoY %	-68.56%	5.84%	20.68%	-19.42%	398.21%	-78.11%	-	-
Horiz. %	35.29%	112.22%	106.03%	87.86%	109.04%	21.89%	100.00%	-
Div Payout %	22.26%	74.27%	75.97%	67.48%	91.09%	17.24%	84.20%	-
YoY %	-70.03%	-2.24%	12.58%	-25.92%	428.36%	-79.52%	-	-
Horiz. %	26.44%	88.21%	90.23%	80.14%	108.18%	20.48%	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	510,978	189,815	179,145	187,404	162,310	154,198	140,286	24.01%
YoY %	169.20%	5.96%	-4.41%	15.46%	5.26%	9.92%	-	-
Horiz. %	364.24%	135.31%	127.70%	133.59%	115.70%	109.92%	100.00%	-
NOSH	278,959	139,570	138,872	138,818	138,727	138,917	138,897	12.31%
YoY %	99.87%	0.50%	0.04%	0.07%	-0.14%	0.01%	-	-
Horiz. %	200.84%	100.48%	99.98%	99.94%	99.88%	100.01%	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	10.90%	18.92%	19.07%	21.20%	19.56%	21.55%	21.46%	-
YoY %	-42.39%	-0.79%	-10.05%	8.38%	-9.23%	0.42%	-	-
Horiz. %	50.79%	88.16%	88.86%	98.79%	91.15%	100.42%	100.00%	-
ROE	7.11%	18.24%	17.85%	15.92%	16.90%	18.86%	19.40%	-
YoY %	-61.02%	2.18%	12.12%	-5.80%	-10.39%	-2.78%	-	-
Horiz. %	36.65%	94.02%	92.01%	82.06%	87.11%	97.22%	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	102.62	141.68	120.76	101.37	101.07	97.17	91.30	1.96%
YoY %	-27.57%	17.32%	19.13%	0.30%	4.01%	6.43%	-	-
Horiz. %	112.40%	155.18%	132.27%	111.03%	110.70%	106.43%	100.00%	-
EPS	11.37	24.80	23.03	21.49	19.77	20.94	19.59	-8.66%
YoY %	-54.15%	7.69%	7.17%	8.70%	-5.59%	6.89%	-	-
Horiz. %	58.04%	126.60%	117.56%	109.70%	100.92%	106.89%	100.00%	-
DPS	2.53	18.50	17.50	14.50	18.00	3.61	16.50	-26.81%
YoY %	-86.32%	5.71%	20.69%	-19.44%	398.61%	-78.12%	-	-
Horiz. %	15.33%	112.12%	106.06%	87.88%	109.09%	21.88%	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	34.05	20.54	17.42	14.62	14.57	14.02	13.17	17.13%
YoY %	65.77%	17.91%	19.15%	0.34%	3.92%	6.45%	-	-
Horiz. %	258.54%	155.96%	132.27%	111.01%	110.63%	106.45%	100.00%	-
EPS	3.77	3.60	3.32	3.10	2.85	3.02	2.83	4.89%
YoY %	4.72%	8.43%	7.10%	8.77%	-5.63%	6.71%	-	-
Horiz. %	133.22%	127.21%	117.31%	109.54%	100.71%	106.71%	100.00%	-
DPS	0.84	2.67	2.52	2.09	2.59	0.52	2.38	-15.92%
YoY %	-68.54%	5.95%	20.57%	-19.31%	398.08%	-78.15%	-	-
Horiz. %	35.29%	112.18%	105.88%	87.82%	108.82%	21.85%	100.00%	-
NAPS	0.5308	0.1972	0.1861	0.1947	0.1686	0.1602	0.1457	24.02%
YoY %	169.17%	5.96%	-4.42%	15.48%	5.24%	9.95%	-	-
Horiz. %	364.31%	135.35%	127.73%	133.63%	115.72%	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	1.99	1.87	2.46	2.35	2.21	2.41	2.68	-4.83%
YoY %	6.42%	-23.98%	4.68%	6.33%	-8.30%	-10.07%	-	-
Horiz. %	74.25%	69.78%	91.79%	87.69%	82.46%	89.93%	100.00%	-
P/EPS	17.94	10.68	12.90	11.08	11.28	11.17	12.51	6.18%
YoY %	67.98%	-17.21%	16.43%	-1.77%	0.98%	-10.71%	-	-
Horiz. %	143.41%	85.37%	103.12%	88.57%	90.17%	89.29%	100.00%	-
EY	5.57	9.36	7.75	9.03	8.87	8.95	8.00	-5.85%
YoY %	-40.49%	20.77%	-14.17%	1.80%	-0.89%	11.87%	-	-
Horiz. %	69.62%	117.00%	96.88%	112.87%	110.87%	111.87%	100.00%	-
DY	1.24	6.98	5.89	6.09	8.07	1.54	6.73	-24.54%
YoY %	-82.23%	18.51%	-3.28%	-24.54%	424.03%	-77.12%	-	-
Horiz. %	18.42%	103.71%	87.52%	90.49%	119.91%	22.88%	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	2.09	1.69	2.79	2.41	2.35	2.28	2.68	-4.05%
YoY %	23.67%	-39.43%	15.77%	2.55%	3.07%	-14.93%	-	-
Horiz. %	77.99%	63.06%	104.10%	89.93%	87.69%	85.07%	100.00%	-
P/EPS	18.82	9.68	14.64	11.36	12.04	10.60	12.51	7.03%
YoY %	94.42%	-33.88%	28.87%	-5.65%	13.58%	-15.27%	-	-
Horiz. %	150.44%	77.38%	117.03%	90.81%	96.24%	84.73%	100.00%	-
EY	5.31	10.33	6.83	8.81	8.31	9.43	8.00	-6.59%
YoY %	-48.60%	51.24%	-22.47%	6.02%	-11.88%	17.87%	-	-
Horiz. %	66.38%	129.12%	85.38%	110.12%	103.88%	117.88%	100.00%	-
DY	1.18	7.71	5.19	5.94	7.56	1.63	6.73	-25.16%
YoY %	-84.70%	48.55%	-12.63%	-21.43%	363.80%	-75.78%	-	-
Horiz. %	17.53%	114.56%	77.12%	88.26%	112.33%	24.22%	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