Highlights

[DPHARMA] QoQ Quarter Result on 2018-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     18.83%    YoY -     7.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 145,466 150,386 115,634 125,838 123,991 133,259 112,253 18.92%
  QoQ % -3.27% 30.05% -8.11% 1.49% -6.95% 18.71% -
  Horiz. % 129.59% 133.97% 103.01% 112.10% 110.46% 118.71% 100.00%
PBT 18,316 18,786 17,658 15,838 12,915 13,255 12,825 26.90%
  QoQ % -2.50% 6.39% 11.49% 22.63% -2.57% 3.35% -
  Horiz. % 142.81% 146.48% 137.68% 123.49% 100.70% 103.35% 100.00%
Tax -4,400 -4,321 -3,289 -3,552 -2,576 -2,608 -1,057 159.45%
  QoQ % -1.83% -31.38% 7.40% -37.89% 1.23% -146.74% -
  Horiz. % 416.27% 408.80% 311.16% 336.05% 243.71% 246.74% 100.00%
NP 13,916 14,465 14,369 12,286 10,339 10,647 11,768 11.86%
  QoQ % -3.80% 0.67% 16.95% 18.83% -2.89% -9.53% -
  Horiz. % 118.25% 122.92% 122.10% 104.40% 87.86% 90.47% 100.00%
NP to SH 13,916 14,465 14,369 12,286 10,339 10,782 11,870 11.22%
  QoQ % -3.80% 0.67% 16.95% 18.83% -4.11% -9.17% -
  Horiz. % 117.24% 121.86% 121.05% 103.50% 87.10% 90.83% 100.00%
Tax Rate 24.02 % 23.00 % 18.63 % 22.43 % 19.95 % 19.68 % 8.24 % 104.46%
  QoQ % 4.43% 23.46% -16.94% 12.43% 1.37% 138.83% -
  Horiz. % 291.50% 279.13% 226.09% 272.21% 242.11% 238.83% 100.00%
Total Cost 131,550 135,921 101,265 113,552 113,652 122,612 100,485 19.73%
  QoQ % -3.22% 34.22% -10.82% -0.09% -7.31% 22.02% -
  Horiz. % 130.92% 135.26% 100.78% 113.00% 113.10% 122.02% 100.00%
Net Worth 503,029 496,410 483,173 501,487 209,983 206,429 479,809 3.21%
  QoQ % 1.33% 2.74% -3.65% 138.82% 1.72% -56.98% -
  Horiz. % 104.84% 103.46% 100.70% 104.52% 43.76% 43.02% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 6,618 - 26,475 - 4,199 - 16,737 -46.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.54% 0.00% 158.18% 0.00% 25.09% 0.00% 100.00%
Div Payout % 47.56 % - % 184.25 % - % 40.62 % - % 141.01 % -51.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.73% 0.00% 130.66% 0.00% 28.81% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 503,029 496,410 483,173 501,487 209,983 206,429 479,809 3.21%
  QoQ % 1.33% 2.74% -3.65% 138.82% 1.72% -56.98% -
  Horiz. % 104.84% 103.46% 100.70% 104.52% 43.76% 43.02% 100.00%
NOSH 661,881 661,881 661,881 659,852 279,978 278,959 278,959 78.18%
  QoQ % 0.00% 0.00% 0.31% 135.68% 0.37% 0.00% -
  Horiz. % 237.27% 237.27% 237.27% 236.54% 100.37% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.57 % 9.62 % 12.43 % 9.76 % 8.34 % 7.99 % 10.48 % -5.89%
  QoQ % -0.52% -22.61% 27.36% 17.03% 4.38% -23.76% -
  Horiz. % 91.32% 91.79% 118.61% 93.13% 79.58% 76.24% 100.00%
ROE 2.77 % 2.91 % 2.97 % 2.45 % 4.92 % 5.22 % 2.47 % 7.96%
  QoQ % -4.81% -2.02% 21.22% -50.20% -5.75% 111.34% -
  Horiz. % 112.15% 117.81% 120.24% 99.19% 199.19% 211.34% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.98 22.72 17.47 19.07 44.29 47.77 40.24 -33.25%
  QoQ % -3.26% 30.05% -8.39% -56.94% -7.28% 18.71% -
  Horiz. % 54.62% 56.46% 43.41% 47.39% 110.06% 118.71% 100.00%
EPS 2.07 2.19 2.17 1.86 1.59 3.82 4.22 -37.88%
  QoQ % -5.48% 0.92% 16.67% 16.98% -58.38% -9.48% -
  Horiz. % 49.05% 51.90% 51.42% 44.08% 37.68% 90.52% 100.00%
DPS 1.00 0.00 4.00 0.00 1.50 0.00 6.00 -69.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.67% 0.00% 66.67% 0.00% 25.00% 0.00% 100.00%
NAPS 0.7600 0.7500 0.7300 0.7600 0.7500 0.7400 1.7200 -42.07%
  QoQ % 1.33% 2.74% -3.95% 1.33% 1.35% -56.98% -
  Horiz. % 44.19% 43.60% 42.44% 44.19% 43.60% 43.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.59 21.29 16.37 17.82 17.55 18.87 15.89 18.91%
  QoQ % -3.29% 30.05% -8.14% 1.54% -7.00% 18.75% -
  Horiz. % 129.58% 133.98% 103.02% 112.15% 110.45% 118.75% 100.00%
EPS 1.97 2.05 2.03 1.74 1.46 1.53 1.68 11.23%
  QoQ % -3.90% 0.99% 16.67% 19.18% -4.58% -8.93% -
  Horiz. % 117.26% 122.02% 120.83% 103.57% 86.90% 91.07% 100.00%
DPS 0.94 0.00 3.75 0.00 0.59 0.00 2.37 -46.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.66% 0.00% 158.23% 0.00% 24.89% 0.00% 100.00%
NAPS 0.7122 0.7028 0.6841 0.7100 0.2973 0.2923 0.6793 3.21%
  QoQ % 1.34% 2.73% -3.65% 138.82% 1.71% -56.97% -
  Horiz. % 104.84% 103.46% 100.71% 104.52% 43.77% 43.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.3700 1.2800 0.9500 1.2300 1.3000 2.8000 2.5300 -
P/RPS 6.23 5.63 5.44 6.45 2.94 5.86 6.29 -0.64%
  QoQ % 10.66% 3.49% -15.66% 119.39% -49.83% -6.84% -
  Horiz. % 99.05% 89.51% 86.49% 102.54% 46.74% 93.16% 100.00%
P/EPS 65.16 58.57 43.76 66.06 35.20 72.44 59.46 6.31%
  QoQ % 11.25% 33.84% -33.76% 87.67% -51.41% 21.83% -
  Horiz. % 109.59% 98.50% 73.60% 111.10% 59.20% 121.83% 100.00%
EY 1.53 1.71 2.29 1.51 2.84 1.38 1.68 -6.06%
  QoQ % -10.53% -25.33% 51.66% -46.83% 105.80% -17.86% -
  Horiz. % 91.07% 101.79% 136.31% 89.88% 169.05% 82.14% 100.00%
DY 0.73 0.00 4.21 0.00 1.15 0.00 2.37 -54.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.80% 0.00% 177.64% 0.00% 48.52% 0.00% 100.00%
P/NAPS 1.80 1.71 1.30 1.62 1.73 3.78 1.47 14.50%
  QoQ % 5.26% 31.54% -19.75% -6.36% -54.23% 157.14% -
  Horiz. % 122.45% 116.33% 88.44% 110.20% 117.69% 257.14% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 21/05/19 18/02/19 28/11/18 26/11/18 28/05/18 28/02/18 -
Price 1.4100 1.3600 1.0300 1.0700 1.0800 3.3500 2.9700 -
P/RPS 6.42 5.99 5.90 5.61 2.44 7.01 7.38 -8.90%
  QoQ % 7.18% 1.53% 5.17% 129.92% -65.19% -5.01% -
  Horiz. % 86.99% 81.17% 79.95% 76.02% 33.06% 94.99% 100.00%
P/EPS 67.06 62.23 47.45 57.47 29.25 86.67 69.80 -2.64%
  QoQ % 7.76% 31.15% -17.44% 96.48% -66.25% 24.17% -
  Horiz. % 96.07% 89.15% 67.98% 82.34% 41.91% 124.17% 100.00%
EY 1.49 1.61 2.11 1.74 3.42 1.15 1.43 2.79%
  QoQ % -7.45% -23.70% 21.26% -49.12% 197.39% -19.58% -
  Horiz. % 104.20% 112.59% 147.55% 121.68% 239.16% 80.42% 100.00%
DY 0.71 0.00 3.88 0.00 1.39 0.00 2.02 -50.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.15% 0.00% 192.08% 0.00% 68.81% 0.00% 100.00%
P/NAPS 1.86 1.81 1.41 1.41 1.44 4.53 1.73 4.96%
  QoQ % 2.76% 28.37% 0.00% -2.08% -68.21% 161.85% -
  Horiz. % 107.51% 104.62% 81.50% 81.50% 83.24% 261.85% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

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