Highlights

[DPHARMA] QoQ Quarter Result on 2018-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 18-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     16.95%    YoY -     21.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 142,855 145,466 150,386 115,634 125,838 123,991 133,259 4.74%
  QoQ % -1.79% -3.27% 30.05% -8.11% 1.49% -6.95% -
  Horiz. % 107.20% 109.16% 112.85% 86.77% 94.43% 93.05% 100.00%
PBT 19,768 18,316 18,786 17,658 15,838 12,915 13,255 30.50%
  QoQ % 7.93% -2.50% 6.39% 11.49% 22.63% -2.57% -
  Horiz. % 149.14% 138.18% 141.73% 133.22% 119.49% 97.43% 100.00%
Tax -4,909 -4,400 -4,321 -3,289 -3,552 -2,576 -2,608 52.39%
  QoQ % -11.57% -1.83% -31.38% 7.40% -37.89% 1.23% -
  Horiz. % 188.23% 168.71% 165.68% 126.11% 136.20% 98.77% 100.00%
NP 14,859 13,916 14,465 14,369 12,286 10,339 10,647 24.86%
  QoQ % 6.78% -3.80% 0.67% 16.95% 18.83% -2.89% -
  Horiz. % 139.56% 130.70% 135.86% 134.96% 115.39% 97.11% 100.00%
NP to SH 14,859 13,916 14,465 14,369 12,286 10,339 10,782 23.82%
  QoQ % 6.78% -3.80% 0.67% 16.95% 18.83% -4.11% -
  Horiz. % 137.81% 129.07% 134.16% 133.27% 113.95% 95.89% 100.00%
Tax Rate 24.83 % 24.02 % 23.00 % 18.63 % 22.43 % 19.95 % 19.68 % 16.75%
  QoQ % 3.37% 4.43% 23.46% -16.94% 12.43% 1.37% -
  Horiz. % 126.17% 122.05% 116.87% 94.66% 113.97% 101.37% 100.00%
Total Cost 127,996 131,550 135,921 101,265 113,552 113,652 122,612 2.90%
  QoQ % -2.70% -3.22% 34.22% -10.82% -0.09% -7.31% -
  Horiz. % 104.39% 107.29% 110.85% 82.59% 92.61% 92.69% 100.00%
Net Worth 505,919 503,029 496,410 483,173 501,487 209,983 206,429 81.68%
  QoQ % 0.57% 1.33% 2.74% -3.65% 138.82% 1.72% -
  Horiz. % 245.08% 243.68% 240.47% 234.06% 242.93% 101.72% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 6,618 - 26,475 - 4,199 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 157.60% 0.00% 630.41% 0.00% 100.00% -
Div Payout % - % 47.56 % - % 184.25 % - % 40.62 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.09% 0.00% 453.59% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 505,919 503,029 496,410 483,173 501,487 209,983 206,429 81.68%
  QoQ % 0.57% 1.33% 2.74% -3.65% 138.82% 1.72% -
  Horiz. % 245.08% 243.68% 240.47% 234.06% 242.93% 101.72% 100.00%
NOSH 674,559 661,881 661,881 661,881 659,852 279,978 278,959 80.06%
  QoQ % 1.92% 0.00% 0.00% 0.31% 135.68% 0.37% -
  Horiz. % 241.81% 237.27% 237.27% 237.27% 236.54% 100.37% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.40 % 9.57 % 9.62 % 12.43 % 9.76 % 8.34 % 7.99 % 19.19%
  QoQ % 8.67% -0.52% -22.61% 27.36% 17.03% 4.38% -
  Horiz. % 130.16% 119.77% 120.40% 155.57% 122.15% 104.38% 100.00%
ROE 2.94 % 2.77 % 2.91 % 2.97 % 2.45 % 4.92 % 5.22 % -31.78%
  QoQ % 6.14% -4.81% -2.02% 21.22% -50.20% -5.75% -
  Horiz. % 56.32% 53.07% 55.75% 56.90% 46.93% 94.25% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.18 21.98 22.72 17.47 19.07 44.29 47.77 -41.83%
  QoQ % -3.64% -3.26% 30.05% -8.39% -56.94% -7.28% -
  Horiz. % 44.34% 46.01% 47.56% 36.57% 39.92% 92.72% 100.00%
EPS 2.20 2.07 2.19 2.17 1.86 1.59 3.82 -30.76%
  QoQ % 6.28% -5.48% 0.92% 16.67% 16.98% -58.38% -
  Horiz. % 57.59% 54.19% 57.33% 56.81% 48.69% 41.62% 100.00%
DPS 0.00 1.00 0.00 4.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 266.67% 0.00% 100.00% -
NAPS 0.7500 0.7600 0.7500 0.7300 0.7600 0.7500 0.7400 0.90%
  QoQ % -1.32% 1.33% 2.74% -3.95% 1.33% 1.35% -
  Horiz. % 101.35% 102.70% 101.35% 98.65% 102.70% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.22 20.59 21.29 16.37 17.82 17.55 18.87 4.71%
  QoQ % -1.80% -3.29% 30.05% -8.14% 1.54% -7.00% -
  Horiz. % 107.15% 109.11% 112.82% 86.75% 94.44% 93.00% 100.00%
EPS 2.10 1.97 2.05 2.03 1.74 1.46 1.53 23.48%
  QoQ % 6.60% -3.90% 0.99% 16.67% 19.18% -4.58% -
  Horiz. % 137.25% 128.76% 133.99% 132.68% 113.73% 95.42% 100.00%
DPS 0.00 0.94 0.00 3.75 0.00 0.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 159.32% 0.00% 635.59% 0.00% 100.00% -
NAPS 0.7163 0.7122 0.7028 0.6841 0.7100 0.2973 0.2923 81.67%
  QoQ % 0.58% 1.34% 2.73% -3.65% 138.82% 1.71% -
  Horiz. % 245.06% 243.65% 240.44% 234.04% 242.90% 101.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.4000 1.3700 1.2800 0.9500 1.2300 1.3000 2.8000 -
P/RPS 6.61 6.23 5.63 5.44 6.45 2.94 5.86 8.35%
  QoQ % 6.10% 10.66% 3.49% -15.66% 119.39% -49.83% -
  Horiz. % 112.80% 106.31% 96.08% 92.83% 110.07% 50.17% 100.00%
P/EPS 63.56 65.16 58.57 43.76 66.06 35.20 72.44 -8.34%
  QoQ % -2.46% 11.25% 33.84% -33.76% 87.67% -51.41% -
  Horiz. % 87.74% 89.95% 80.85% 60.41% 91.19% 48.59% 100.00%
EY 1.57 1.53 1.71 2.29 1.51 2.84 1.38 8.97%
  QoQ % 2.61% -10.53% -25.33% 51.66% -46.83% 105.80% -
  Horiz. % 113.77% 110.87% 123.91% 165.94% 109.42% 205.80% 100.00%
DY 0.00 0.73 0.00 4.21 0.00 1.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 63.48% 0.00% 366.09% 0.00% 100.00% -
P/NAPS 1.87 1.80 1.71 1.30 1.62 1.73 3.78 -37.42%
  QoQ % 3.89% 5.26% 31.54% -19.75% -6.36% -54.23% -
  Horiz. % 49.47% 47.62% 45.24% 34.39% 42.86% 45.77% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 21/05/19 18/02/19 28/11/18 26/11/18 28/05/18 -
Price 1.3900 1.4100 1.3600 1.0300 1.0700 1.0800 3.3500 -
P/RPS 6.56 6.42 5.99 5.90 5.61 2.44 7.01 -4.32%
  QoQ % 2.18% 7.18% 1.53% 5.17% 129.92% -65.19% -
  Horiz. % 93.58% 91.58% 85.45% 84.17% 80.03% 34.81% 100.00%
P/EPS 63.10 67.06 62.23 47.45 57.47 29.25 86.67 -19.05%
  QoQ % -5.91% 7.76% 31.15% -17.44% 96.48% -66.25% -
  Horiz. % 72.80% 77.37% 71.80% 54.75% 66.31% 33.75% 100.00%
EY 1.58 1.49 1.61 2.11 1.74 3.42 1.15 23.56%
  QoQ % 6.04% -7.45% -23.70% 21.26% -49.12% 197.39% -
  Horiz. % 137.39% 129.57% 140.00% 183.48% 151.30% 297.39% 100.00%
DY 0.00 0.71 0.00 3.88 0.00 1.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 51.08% 0.00% 279.14% 0.00% 100.00% -
P/NAPS 1.85 1.86 1.81 1.41 1.41 1.44 4.53 -44.93%
  QoQ % -0.54% 2.76% 28.37% 0.00% -2.08% -68.21% -
  Horiz. % 40.84% 41.06% 39.96% 31.13% 31.13% 31.79% 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
 
 

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. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. [转贴] [Video:浅谈EURO HOLDINGS BHD, EURO, 7208] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [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
PARTNERS & BROKERS