Highlights

[DPHARMA] QoQ Quarter Result on 2017-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     4.08%    YoY -     40.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 125,838 123,991 133,259 112,253 115,379 117,049 120,994 2.65%
  QoQ % 1.49% -6.95% 18.71% -2.71% -1.43% -3.26% -
  Horiz. % 104.00% 102.48% 110.14% 92.78% 95.36% 96.74% 100.00%
PBT 15,838 12,915 13,255 12,825 14,207 12,642 11,176 26.14%
  QoQ % 22.63% -2.57% 3.35% -9.73% 12.38% 13.12% -
  Horiz. % 141.71% 115.56% 118.60% 114.75% 127.12% 113.12% 100.00%
Tax -3,552 -2,576 -2,608 -1,057 -3,080 -3,001 -2,558 24.44%
  QoQ % -37.89% 1.23% -146.74% 65.68% -2.63% -17.32% -
  Horiz. % 138.86% 100.70% 101.95% 41.32% 120.41% 117.32% 100.00%
NP 12,286 10,339 10,647 11,768 11,127 9,641 8,618 26.64%
  QoQ % 18.83% -2.89% -9.53% 5.76% 15.41% 11.87% -
  Horiz. % 142.56% 119.97% 123.54% 136.55% 129.11% 111.87% 100.00%
NP to SH 12,286 10,339 10,782 11,870 11,405 9,653 8,618 26.64%
  QoQ % 18.83% -4.11% -9.17% 4.08% 18.15% 12.01% -
  Horiz. % 142.56% 119.97% 125.11% 137.73% 132.34% 112.01% 100.00%
Tax Rate 22.43 % 19.95 % 19.68 % 8.24 % 21.68 % 23.74 % 22.89 % -1.34%
  QoQ % 12.43% 1.37% 138.83% -61.99% -8.68% 3.71% -
  Horiz. % 97.99% 87.16% 85.98% 36.00% 94.71% 103.71% 100.00%
Total Cost 113,552 113,652 122,612 100,485 104,252 107,408 112,376 0.70%
  QoQ % -0.09% -7.31% 22.02% -3.61% -2.94% -4.42% -
  Horiz. % 101.05% 101.14% 109.11% 89.42% 92.77% 95.58% 100.00%
Net Worth 501,487 209,983 206,429 479,809 474,230 463,071 463,071 5.45%
  QoQ % 138.82% 1.72% -56.98% 1.18% 2.41% 0.00% -
  Horiz. % 108.30% 45.35% 44.58% 103.61% 102.41% 100.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 4,199 - 16,737 - 6,973 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.22% 0.00% 240.00% 0.00% 100.00% -
Div Payout % - % 40.62 % - % 141.01 % - % 72.25 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 56.22% 0.00% 195.17% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 501,487 209,983 206,429 479,809 474,230 463,071 463,071 5.45%
  QoQ % 138.82% 1.72% -56.98% 1.18% 2.41% 0.00% -
  Horiz. % 108.30% 45.35% 44.58% 103.61% 102.41% 100.00% 100.00%
NOSH 659,852 279,978 278,959 278,959 278,959 278,959 278,959 77.44%
  QoQ % 135.68% 0.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.54% 100.37% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.76 % 8.34 % 7.99 % 10.48 % 9.64 % 8.24 % 7.12 % 23.38%
  QoQ % 17.03% 4.38% -23.76% 8.71% 16.99% 15.73% -
  Horiz. % 137.08% 117.13% 112.22% 147.19% 135.39% 115.73% 100.00%
ROE 2.45 % 4.92 % 5.22 % 2.47 % 2.40 % 2.08 % 1.86 % 20.14%
  QoQ % -50.20% -5.75% 111.34% 2.92% 15.38% 11.83% -
  Horiz. % 131.72% 264.52% 280.65% 132.80% 129.03% 111.83% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.07 44.29 47.77 40.24 41.36 41.96 43.37 -42.15%
  QoQ % -56.94% -7.28% 18.71% -2.71% -1.43% -3.25% -
  Horiz. % 43.97% 102.12% 110.15% 92.78% 95.37% 96.75% 100.00%
EPS 1.86 1.59 3.82 4.22 3.99 3.46 3.43 -33.48%
  QoQ % 16.98% -58.38% -9.48% 5.76% 15.32% 0.87% -
  Horiz. % 54.23% 46.36% 111.37% 123.03% 116.33% 100.87% 100.00%
DPS 0.00 1.50 0.00 6.00 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.00% 0.00% 240.00% 0.00% 100.00% -
NAPS 0.7600 0.7500 0.7400 1.7200 1.7000 1.6600 1.6600 -40.57%
  QoQ % 1.33% 1.35% -56.98% 1.18% 2.41% 0.00% -
  Horiz. % 45.78% 45.18% 44.58% 103.61% 102.41% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.82 17.55 18.87 15.89 16.33 16.57 17.13 2.67%
  QoQ % 1.54% -7.00% 18.75% -2.69% -1.45% -3.27% -
  Horiz. % 104.03% 102.45% 110.16% 92.76% 95.33% 96.73% 100.00%
EPS 1.74 1.46 1.53 1.68 1.61 1.37 1.22 26.68%
  QoQ % 19.18% -4.58% -8.93% 4.35% 17.52% 12.30% -
  Horiz. % 142.62% 119.67% 125.41% 137.70% 131.97% 112.30% 100.00%
DPS 0.00 0.59 0.00 2.37 0.00 0.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 59.60% 0.00% 239.39% 0.00% 100.00% -
NAPS 0.7100 0.2973 0.2923 0.6793 0.6714 0.6556 0.6556 5.45%
  QoQ % 138.82% 1.71% -56.97% 1.18% 2.41% 0.00% -
  Horiz. % 108.30% 45.35% 44.59% 103.62% 102.41% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.2300 1.3000 2.8000 2.5300 2.2000 2.2500 2.3100 -
P/RPS 6.45 2.94 5.86 6.29 5.32 5.36 5.33 13.55%
  QoQ % 119.39% -49.83% -6.84% 18.23% -0.75% 0.56% -
  Horiz. % 121.01% 55.16% 109.94% 118.01% 99.81% 100.56% 100.00%
P/EPS 66.06 35.20 72.44 59.46 53.81 65.02 74.77 -7.92%
  QoQ % 87.67% -51.41% 21.83% 10.50% -17.24% -13.04% -
  Horiz. % 88.35% 47.08% 96.88% 79.52% 71.97% 86.96% 100.00%
EY 1.51 2.84 1.38 1.68 1.86 1.54 1.34 8.28%
  QoQ % -46.83% 105.80% -17.86% -9.68% 20.78% 14.93% -
  Horiz. % 112.69% 211.94% 102.99% 125.37% 138.81% 114.93% 100.00%
DY 0.00 1.15 0.00 2.37 0.00 1.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.60% 0.00% 213.51% 0.00% 100.00% -
P/NAPS 1.62 1.73 3.78 1.47 1.29 1.36 1.39 10.74%
  QoQ % -6.36% -54.23% 157.14% 13.95% -5.15% -2.16% -
  Horiz. % 116.55% 124.46% 271.94% 105.76% 92.81% 97.84% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 26/11/18 28/05/18 28/02/18 17/11/17 25/08/17 22/05/17 -
Price 1.0700 1.0800 3.3500 2.9700 2.2000 2.0300 2.3200 -
P/RPS 5.61 2.44 7.01 7.38 5.32 4.84 5.35 3.21%
  QoQ % 129.92% -65.19% -5.01% 38.72% 9.92% -9.53% -
  Horiz. % 104.86% 45.61% 131.03% 137.94% 99.44% 90.47% 100.00%
P/EPS 57.47 29.25 86.67 69.80 53.81 58.66 75.10 -16.32%
  QoQ % 96.48% -66.25% 24.17% 29.72% -8.27% -21.89% -
  Horiz. % 76.52% 38.95% 115.41% 92.94% 71.65% 78.11% 100.00%
EY 1.74 3.42 1.15 1.43 1.86 1.70 1.33 19.60%
  QoQ % -49.12% 197.39% -19.58% -23.12% 9.41% 27.82% -
  Horiz. % 130.83% 257.14% 86.47% 107.52% 139.85% 127.82% 100.00%
DY 0.00 1.39 0.00 2.02 0.00 1.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.01% 0.00% 164.23% 0.00% 100.00% -
P/NAPS 1.41 1.44 4.53 1.73 1.29 1.22 1.40 0.48%
  QoQ % -2.08% -68.21% 161.85% 34.11% 5.74% -12.86% -
  Horiz. % 100.71% 102.86% 323.57% 123.57% 92.14% 87.14% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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