[DPHARMA] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 10.99%
YoY- 28.72%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 312,940 271,040 176,961 162,404 135,311 138,132 131,437 15.54%
PBT 31,479 49,765 46,490 40,177 35,297 34,729 35,410 -1.94%
Tax -4,653 -10,980 -8,009 -6,690 -9,282 -8,023 -6,741 -5.98%
NP 26,826 38,785 38,481 33,487 26,015 26,706 28,669 -1.10%
-
NP to SH 27,115 38,785 35,679 33,487 26,015 26,706 28,669 -0.92%
-
Tax Rate 14.78% 22.06% 17.23% 16.65% 26.30% 23.10% 19.04% -
Total Cost 286,114 232,255 138,480 128,917 109,296 111,426 102,768 18.58%
-
Net Worth 454,703 270,323 192,951 181,818 169,359 163,776 156,744 19.40%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 19,142 5,682 25,682 24,289 19,431 24,987 6,402 20.00%
Div Payout % 70.60% 14.65% 71.98% 72.53% 74.69% 93.56% 22.33% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 454,703 270,323 192,951 181,818 169,359 163,776 156,744 19.40%
NOSH 278,959 278,959 138,813 138,792 138,819 138,793 138,711 12.33%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.57% 14.31% 21.75% 20.62% 19.23% 19.33% 21.81% -
ROE 5.96% 14.35% 18.49% 18.42% 15.36% 16.31% 18.29% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 112.18 162.43 127.48 117.01 97.47 99.52 94.76 2.84%
EPS 9.72 23.24 25.70 24.13 18.74 19.24 20.67 -11.80%
DPS 6.86 3.41 18.50 17.50 14.00 18.00 4.61 6.84%
NAPS 1.63 1.62 1.39 1.31 1.22 1.18 1.13 6.29%
Adjusted Per Share Value based on latest NOSH - 138,792
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.53 28.18 18.40 16.88 14.07 14.36 13.66 15.54%
EPS 2.82 4.03 3.71 3.48 2.70 2.78 2.98 -0.91%
DPS 1.99 0.59 2.67 2.53 2.02 2.60 0.67 19.87%
NAPS 0.4727 0.281 0.2006 0.189 0.1761 0.1703 0.1629 19.40%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.98 2.62 2.50 2.58 2.13 2.02 2.39 -
P/RPS 1.76 1.61 1.96 2.20 2.19 2.03 2.52 -5.80%
P/EPS 20.37 11.27 9.73 10.69 11.37 10.50 11.56 9.89%
EY 4.91 8.87 10.28 9.35 8.80 9.53 8.65 -8.99%
DY 3.47 1.30 7.40 6.78 6.57 8.91 1.93 10.26%
P/NAPS 1.21 1.62 1.80 1.97 1.75 1.71 2.12 -8.91%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 23/02/16 24/02/15 26/02/14 25/02/13 22/02/12 23/02/11 -
Price 2.23 2.61 2.92 2.60 2.17 2.12 2.45 -
P/RPS 1.99 1.61 2.29 2.22 2.23 2.13 2.59 -4.29%
P/EPS 22.94 11.23 11.36 10.78 11.58 11.02 11.85 11.62%
EY 4.36 8.91 8.80 9.28 8.64 9.08 8.44 -10.41%
DY 3.08 1.30 6.34 6.73 6.45 8.49 1.88 8.56%
P/NAPS 1.37 1.61 2.10 1.98 1.78 1.80 2.17 -7.37%

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