Highlights

[DPHARMA] QoQ Quarter Result on 2019-06-30 [#2]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 30-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -3.80%    YoY -     34.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 158,713 137,755 142,855 145,466 150,386 115,634 125,838 16.72%
  QoQ % 15.21% -3.57% -1.79% -3.27% 30.05% -8.11% -
  Horiz. % 126.12% 109.47% 113.52% 115.60% 119.51% 91.89% 100.00%
PBT 17,727 13,939 19,768 18,316 18,786 17,658 15,838 7.79%
  QoQ % 27.18% -29.49% 7.93% -2.50% 6.39% 11.49% -
  Horiz. % 111.93% 88.01% 124.81% 115.65% 118.61% 111.49% 100.00%
Tax -4,166 -1,906 -4,909 -4,400 -4,321 -3,289 -3,552 11.20%
  QoQ % -118.57% 61.17% -11.57% -1.83% -31.38% 7.40% -
  Horiz. % 117.29% 53.66% 138.20% 123.87% 121.65% 92.60% 100.00%
NP 13,561 12,033 14,859 13,916 14,465 14,369 12,286 6.80%
  QoQ % 12.70% -19.02% 6.78% -3.80% 0.67% 16.95% -
  Horiz. % 110.38% 97.94% 120.94% 113.27% 117.74% 116.95% 100.00%
NP to SH 13,561 12,033 14,859 13,916 14,465 14,369 12,286 6.80%
  QoQ % 12.70% -19.02% 6.78% -3.80% 0.67% 16.95% -
  Horiz. % 110.38% 97.94% 120.94% 113.27% 117.74% 116.95% 100.00%
Tax Rate 23.50 % 13.67 % 24.83 % 24.02 % 23.00 % 18.63 % 22.43 % 3.15%
  QoQ % 71.91% -44.95% 3.37% 4.43% 23.46% -16.94% -
  Horiz. % 104.77% 60.95% 110.70% 107.09% 102.54% 83.06% 100.00%
Total Cost 145,152 125,722 127,996 131,550 135,921 101,265 113,552 17.77%
  QoQ % 15.45% -1.78% -2.70% -3.22% 34.22% -10.82% -
  Horiz. % 127.83% 110.72% 112.72% 115.85% 119.70% 89.18% 100.00%
Net Worth 540,662 525,364 505,919 503,029 496,410 483,173 501,487 5.14%
  QoQ % 2.91% 3.84% 0.57% 1.33% 2.74% -3.65% -
  Horiz. % 107.81% 104.76% 100.88% 100.31% 98.99% 96.35% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 34,114 - 6,618 - 26,475 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.85% 0.00% 25.00% 0.00% 100.00% -
Div Payout % - % 283.51 % - % 47.56 % - % 184.25 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 153.87% 0.00% 25.81% 0.00% 100.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 540,662 525,364 505,919 503,029 496,410 483,173 501,487 5.14%
  QoQ % 2.91% 3.84% 0.57% 1.33% 2.74% -3.65% -
  Horiz. % 107.81% 104.76% 100.88% 100.31% 98.99% 96.35% 100.00%
NOSH 684,383 682,292 674,559 661,881 661,881 661,881 659,852 2.46%
  QoQ % 0.31% 1.15% 1.92% 0.00% 0.00% 0.31% -
  Horiz. % 103.72% 103.40% 102.23% 100.31% 100.31% 100.31% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 8.54 % 8.74 % 10.40 % 9.57 % 9.62 % 12.43 % 9.76 % -8.51%
  QoQ % -2.29% -15.96% 8.67% -0.52% -22.61% 27.36% -
  Horiz. % 87.50% 89.55% 106.56% 98.05% 98.57% 127.36% 100.00%
ROE 2.51 % 2.29 % 2.94 % 2.77 % 2.91 % 2.97 % 2.45 % 1.62%
  QoQ % 9.61% -22.11% 6.14% -4.81% -2.02% 21.22% -
  Horiz. % 102.45% 93.47% 120.00% 113.06% 118.78% 121.22% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 23.19 20.19 21.18 21.98 22.72 17.47 19.07 13.92%
  QoQ % 14.86% -4.67% -3.64% -3.26% 30.05% -8.39% -
  Horiz. % 121.60% 105.87% 111.06% 115.26% 119.14% 91.61% 100.00%
EPS 1.98 1.76 2.20 2.07 2.19 2.17 1.86 4.25%
  QoQ % 12.50% -20.00% 6.28% -5.48% 0.92% 16.67% -
  Horiz. % 106.45% 94.62% 118.28% 111.29% 117.74% 116.67% 100.00%
DPS 0.00 5.00 0.00 1.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 25.00% 0.00% 100.00% -
NAPS 0.7900 0.7700 0.7500 0.7600 0.7500 0.7300 0.7600 2.61%
  QoQ % 2.60% 2.67% -1.32% 1.33% 2.74% -3.95% -
  Horiz. % 103.95% 101.32% 98.68% 100.00% 98.68% 96.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 22.47 19.50 20.22 20.59 21.29 16.37 17.82 16.70%
  QoQ % 15.23% -3.56% -1.80% -3.29% 30.05% -8.14% -
  Horiz. % 126.09% 109.43% 113.47% 115.54% 119.47% 91.86% 100.00%
EPS 1.92 1.70 2.10 1.97 2.05 2.03 1.74 6.78%
  QoQ % 12.94% -19.05% 6.60% -3.90% 0.99% 16.67% -
  Horiz. % 110.34% 97.70% 120.69% 113.22% 117.82% 116.67% 100.00%
DPS 0.00 4.83 0.00 0.94 0.00 3.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.80% 0.00% 25.07% 0.00% 100.00% -
NAPS 0.7655 0.7438 0.7163 0.7122 0.7028 0.6841 0.7100 5.14%
  QoQ % 2.92% 3.84% 0.58% 1.34% 2.73% -3.65% -
  Horiz. % 107.82% 104.76% 100.89% 100.31% 98.99% 96.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.3900 1.4200 1.4000 1.3700 1.2800 0.9500 1.2300 -
P/RPS 5.99 7.03 6.61 6.23 5.63 5.44 6.45 -4.81%
  QoQ % -14.79% 6.35% 6.10% 10.66% 3.49% -15.66% -
  Horiz. % 92.87% 108.99% 102.48% 96.59% 87.29% 84.34% 100.00%
P/EPS 70.15 80.52 63.56 65.16 58.57 43.76 66.06 4.08%
  QoQ % -12.88% 26.68% -2.46% 11.25% 33.84% -33.76% -
  Horiz. % 106.19% 121.89% 96.22% 98.64% 88.66% 66.24% 100.00%
EY 1.43 1.24 1.57 1.53 1.71 2.29 1.51 -3.56%
  QoQ % 15.32% -21.02% 2.61% -10.53% -25.33% 51.66% -
  Horiz. % 94.70% 82.12% 103.97% 101.32% 113.25% 151.66% 100.00%
DY 0.00 3.52 0.00 0.73 0.00 4.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.61% 0.00% 17.34% 0.00% 100.00% -
P/NAPS 1.76 1.84 1.87 1.80 1.71 1.30 1.62 5.68%
  QoQ % -4.35% -1.60% 3.89% 5.26% 31.54% -19.75% -
  Horiz. % 108.64% 113.58% 115.43% 111.11% 105.56% 80.25% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date - 13/02/20 29/11/19 30/08/19 21/05/19 18/02/19 28/11/18 -
Price 1.7200 1.6400 1.3900 1.4100 1.3600 1.0300 1.0700 -
P/RPS 7.42 8.12 6.56 6.42 5.99 5.90 5.61 20.47%
  QoQ % -8.62% 23.78% 2.18% 7.18% 1.53% 5.17% -
  Horiz. % 132.26% 144.74% 116.93% 114.44% 106.77% 105.17% 100.00%
P/EPS 86.80 92.99 63.10 67.06 62.23 47.45 57.47 31.61%
  QoQ % -6.66% 47.37% -5.91% 7.76% 31.15% -17.44% -
  Horiz. % 151.04% 161.81% 109.80% 116.69% 108.28% 82.56% 100.00%
EY 1.15 1.08 1.58 1.49 1.61 2.11 1.74 -24.11%
  QoQ % 6.48% -31.65% 6.04% -7.45% -23.70% 21.26% -
  Horiz. % 66.09% 62.07% 90.80% 85.63% 92.53% 121.26% 100.00%
DY 0.00 3.05 0.00 0.71 0.00 3.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 78.61% 0.00% 18.30% 0.00% 100.00% -
P/NAPS 2.18 2.13 1.85 1.86 1.81 1.41 1.41 33.67%
  QoQ % 2.35% 15.14% -0.54% 2.76% 28.37% 0.00% -
  Horiz. % 154.61% 151.06% 131.21% 131.91% 128.37% 100.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
6. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
7. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
8. TENAGA and TENAGA-C85 i3gambler
PARTNERS & BROKERS