Highlights

[DPHARMA] QoQ Quarter Result on 2017-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 17-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     18.15%    YoY -     79.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 123,991 133,259 112,253 115,379 117,049 120,994 74,033 41.16%
  QoQ % -6.95% 18.71% -2.71% -1.43% -3.26% 63.43% -
  Horiz. % 167.48% 180.00% 151.63% 155.85% 158.10% 163.43% 100.00%
PBT 12,915 13,255 12,825 14,207 12,642 11,176 6,299 61.60%
  QoQ % -2.57% 3.35% -9.73% 12.38% 13.12% 77.42% -
  Horiz. % 205.03% 210.43% 203.60% 225.54% 200.70% 177.42% 100.00%
Tax -2,576 -2,608 -1,057 -3,080 -3,001 -2,558 2,532 -
  QoQ % 1.23% -146.74% 65.68% -2.63% -17.32% -201.03% -
  Horiz. % -101.74% -103.00% -41.75% -121.64% -118.52% -101.03% 100.00%
NP 10,339 10,647 11,768 11,127 9,641 8,618 8,831 11.11%
  QoQ % -2.89% -9.53% 5.76% 15.41% 11.87% -2.41% -
  Horiz. % 117.08% 120.56% 133.26% 126.00% 109.17% 97.59% 100.00%
NP to SH 10,339 10,782 11,870 11,405 9,653 8,618 8,428 14.64%
  QoQ % -4.11% -9.17% 4.08% 18.15% 12.01% 2.25% -
  Horiz. % 122.67% 127.93% 140.84% 135.32% 114.53% 102.25% 100.00%
Tax Rate 19.95 % 19.68 % 8.24 % 21.68 % 23.74 % 22.89 % -40.20 % -
  QoQ % 1.37% 138.83% -61.99% -8.68% 3.71% 156.94% -
  Horiz. % -49.63% -48.96% -20.50% -53.93% -59.05% -56.94% 100.00%
Total Cost 113,652 122,612 100,485 104,252 107,408 112,376 65,202 44.98%
  QoQ % -7.31% 22.02% -3.61% -2.94% -4.42% 72.35% -
  Horiz. % 174.31% 188.05% 154.11% 159.89% 164.73% 172.35% 100.00%
Net Worth 209,983 206,429 479,809 474,230 463,071 463,071 454,703 -40.34%
  QoQ % 1.72% -56.98% 1.18% 2.41% 0.00% 1.84% -
  Horiz. % 46.18% 45.40% 105.52% 104.29% 101.84% 101.84% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,199 - 16,737 - 6,973 - 11,158 -47.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.64% 0.00% 150.00% 0.00% 62.50% 0.00% 100.00%
Div Payout % 40.62 % - % 141.01 % - % 72.25 % - % 132.40 % -54.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.68% 0.00% 106.50% 0.00% 54.57% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 209,983 206,429 479,809 474,230 463,071 463,071 454,703 -40.34%
  QoQ % 1.72% -56.98% 1.18% 2.41% 0.00% 1.84% -
  Horiz. % 46.18% 45.40% 105.52% 104.29% 101.84% 101.84% 100.00%
NOSH 279,978 278,959 278,959 278,959 278,959 278,959 278,959 0.24%
  QoQ % 0.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.37% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.34 % 7.99 % 10.48 % 9.64 % 8.24 % 7.12 % 11.93 % -21.28%
  QoQ % 4.38% -23.76% 8.71% 16.99% 15.73% -40.32% -
  Horiz. % 69.91% 66.97% 87.85% 80.80% 69.07% 59.68% 100.00%
ROE 4.92 % 5.22 % 2.47 % 2.40 % 2.08 % 1.86 % 1.85 % 92.30%
  QoQ % -5.75% 111.34% 2.92% 15.38% 11.83% 0.54% -
  Horiz. % 265.95% 282.16% 133.51% 129.73% 112.43% 100.54% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 44.29 47.77 40.24 41.36 41.96 43.37 26.54 40.82%
  QoQ % -7.28% 18.71% -2.71% -1.43% -3.25% 63.41% -
  Horiz. % 166.88% 179.99% 151.62% 155.84% 158.10% 163.41% 100.00%
EPS 1.59 3.82 4.22 3.99 3.46 3.43 3.41 -39.95%
  QoQ % -58.38% -9.48% 5.76% 15.32% 0.87% 0.59% -
  Horiz. % 46.63% 112.02% 123.75% 117.01% 101.47% 100.59% 100.00%
DPS 1.50 0.00 6.00 0.00 2.50 0.00 4.00 -48.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 0.00% 150.00% 0.00% 62.50% 0.00% 100.00%
NAPS 0.7500 0.7400 1.7200 1.7000 1.6600 1.6600 1.6300 -40.48%
  QoQ % 1.35% -56.98% 1.18% 2.41% 0.00% 1.84% -
  Horiz. % 46.01% 45.40% 105.52% 104.29% 101.84% 101.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.55 18.87 15.89 16.33 16.57 17.13 10.48 41.15%
  QoQ % -7.00% 18.75% -2.69% -1.45% -3.27% 63.45% -
  Horiz. % 167.46% 180.06% 151.62% 155.82% 158.11% 163.45% 100.00%
EPS 1.46 1.53 1.68 1.61 1.37 1.22 1.19 14.65%
  QoQ % -4.58% -8.93% 4.35% 17.52% 12.30% 2.52% -
  Horiz. % 122.69% 128.57% 141.18% 135.29% 115.13% 102.52% 100.00%
DPS 0.59 0.00 2.37 0.00 0.99 0.00 1.58 -48.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.34% 0.00% 150.00% 0.00% 62.66% 0.00% 100.00%
NAPS 0.2973 0.2923 0.6793 0.6714 0.6556 0.6556 0.6438 -40.34%
  QoQ % 1.71% -56.97% 1.18% 2.41% 0.00% 1.83% -
  Horiz. % 46.18% 45.40% 105.51% 104.29% 101.83% 101.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.3000 2.8000 2.5300 2.2000 2.2500 2.3100 1.9800 -
P/RPS 2.94 5.86 6.29 5.32 5.36 5.33 7.46 -46.34%
  QoQ % -49.83% -6.84% 18.23% -0.75% 0.56% -28.55% -
  Horiz. % 39.41% 78.55% 84.32% 71.31% 71.85% 71.45% 100.00%
P/EPS 35.20 72.44 59.46 53.81 65.02 74.77 65.54 -34.00%
  QoQ % -51.41% 21.83% 10.50% -17.24% -13.04% 14.08% -
  Horiz. % 53.71% 110.53% 90.72% 82.10% 99.21% 114.08% 100.00%
EY 2.84 1.38 1.68 1.86 1.54 1.34 1.53 51.21%
  QoQ % 105.80% -17.86% -9.68% 20.78% 14.93% -12.42% -
  Horiz. % 185.62% 90.20% 109.80% 121.57% 100.65% 87.58% 100.00%
DY 1.15 0.00 2.37 0.00 1.11 0.00 2.02 -31.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.93% 0.00% 117.33% 0.00% 54.95% 0.00% 100.00%
P/NAPS 1.73 3.78 1.47 1.29 1.36 1.39 1.21 27.00%
  QoQ % -54.23% 157.14% 13.95% -5.15% -2.16% 14.88% -
  Horiz. % 142.98% 312.40% 121.49% 106.61% 112.40% 114.88% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 26/11/18 28/05/18 28/02/18 17/11/17 25/08/17 22/05/17 24/02/17 -
Price 1.0800 3.3500 2.9700 2.2000 2.0300 2.3200 2.2300 -
P/RPS 2.44 7.01 7.38 5.32 4.84 5.35 8.40 -56.24%
  QoQ % -65.19% -5.01% 38.72% 9.92% -9.53% -36.31% -
  Horiz. % 29.05% 83.45% 87.86% 63.33% 57.62% 63.69% 100.00%
P/EPS 29.25 86.67 69.80 53.81 58.66 75.10 73.81 -46.14%
  QoQ % -66.25% 24.17% 29.72% -8.27% -21.89% 1.75% -
  Horiz. % 39.63% 117.42% 94.57% 72.90% 79.47% 101.75% 100.00%
EY 3.42 1.15 1.43 1.86 1.70 1.33 1.35 86.15%
  QoQ % 197.39% -19.58% -23.12% 9.41% 27.82% -1.48% -
  Horiz. % 253.33% 85.19% 105.93% 137.78% 125.93% 98.52% 100.00%
DY 1.39 0.00 2.02 0.00 1.23 0.00 1.79 -15.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.65% 0.00% 112.85% 0.00% 68.72% 0.00% 100.00%
P/NAPS 1.44 4.53 1.73 1.29 1.22 1.40 1.37 3.39%
  QoQ % -68.21% 161.85% 34.11% 5.74% -12.86% 2.19% -
  Horiz. % 105.11% 330.66% 126.28% 94.16% 89.05% 102.19% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS