Highlights

[DPHARMA] QoQ Quarter Result on 2019-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 13-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -19.02%    YoY -     -16.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 133,772 143,331 158,713 137,755 142,855 145,466 150,386 -7.49%
  QoQ % -6.67% -9.69% 15.21% -3.57% -1.79% -3.27% -
  Horiz. % 88.95% 95.31% 105.54% 91.60% 94.99% 96.73% 100.00%
PBT 18,568 19,391 17,727 13,939 19,768 18,316 18,786 -0.77%
  QoQ % -4.24% 9.39% 27.18% -29.49% 7.93% -2.50% -
  Horiz. % 98.84% 103.22% 94.36% 74.20% 105.23% 97.50% 100.00%
Tax -4,441 -4,662 -4,166 -1,906 -4,909 -4,400 -4,321 1.84%
  QoQ % 4.74% -11.91% -118.57% 61.17% -11.57% -1.83% -
  Horiz. % 102.78% 107.89% 96.41% 44.11% 113.61% 101.83% 100.00%
NP 14,127 14,729 13,561 12,033 14,859 13,916 14,465 -1.56%
  QoQ % -4.09% 8.61% 12.70% -19.02% 6.78% -3.80% -
  Horiz. % 97.66% 101.83% 93.75% 83.19% 102.72% 96.20% 100.00%
NP to SH 14,127 14,729 13,561 12,033 14,859 13,916 14,465 -1.56%
  QoQ % -4.09% 8.61% 12.70% -19.02% 6.78% -3.80% -
  Horiz. % 97.66% 101.83% 93.75% 83.19% 102.72% 96.20% 100.00%
Tax Rate 23.92 % 24.04 % 23.50 % 13.67 % 24.83 % 24.02 % 23.00 % 2.64%
  QoQ % -0.50% 2.30% 71.91% -44.95% 3.37% 4.43% -
  Horiz. % 104.00% 104.52% 102.17% 59.43% 107.96% 104.43% 100.00%
Total Cost 119,645 128,602 145,152 125,722 127,996 131,550 135,921 -8.13%
  QoQ % -6.96% -11.40% 15.45% -1.78% -2.70% -3.22% -
  Horiz. % 88.03% 94.62% 106.79% 92.50% 94.17% 96.78% 100.00%
Net Worth 584,565 581,725 540,662 525,364 505,919 503,029 496,410 11.48%
  QoQ % 0.49% 7.59% 2.91% 3.84% 0.57% 1.33% -
  Horiz. % 117.76% 117.19% 108.91% 105.83% 101.92% 101.33% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 3,421 - 34,114 - 6,618 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 51.70% 0.00% 515.42% 0.00% 100.00% -
Div Payout % - % 23.23 % - % 283.51 % - % 47.56 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 48.84% 0.00% 596.11% 0.00% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 584,565 581,725 540,662 525,364 505,919 503,029 496,410 11.48%
  QoQ % 0.49% 7.59% 2.91% 3.84% 0.57% 1.33% -
  Horiz. % 117.76% 117.19% 108.91% 105.83% 101.92% 101.33% 100.00%
NOSH 695,911 684,383 684,383 682,292 674,559 661,881 661,881 3.39%
  QoQ % 1.68% 0.00% 0.31% 1.15% 1.92% 0.00% -
  Horiz. % 105.14% 103.40% 103.40% 103.08% 101.92% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.56 % 10.28 % 8.54 % 8.74 % 10.40 % 9.57 % 9.62 % 6.39%
  QoQ % 2.72% 20.37% -2.29% -15.96% 8.67% -0.52% -
  Horiz. % 109.77% 106.86% 88.77% 90.85% 108.11% 99.48% 100.00%
ROE 2.42 % 2.53 % 2.51 % 2.29 % 2.94 % 2.77 % 2.91 % -11.54%
  QoQ % -4.35% 0.80% 9.61% -22.11% 6.14% -4.81% -
  Horiz. % 83.16% 86.94% 86.25% 78.69% 101.03% 95.19% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 19.22 20.94 23.19 20.19 21.18 21.98 22.72 -10.53%
  QoQ % -8.21% -9.70% 14.86% -4.67% -3.64% -3.26% -
  Horiz. % 84.60% 92.17% 102.07% 88.86% 93.22% 96.74% 100.00%
EPS 2.03 2.15 1.98 1.76 2.20 2.07 2.19 -4.92%
  QoQ % -5.58% 8.59% 12.50% -20.00% 6.28% -5.48% -
  Horiz. % 92.69% 98.17% 90.41% 80.37% 100.46% 94.52% 100.00%
DPS 0.00 0.50 0.00 5.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 500.00% 0.00% 100.00% -
NAPS 0.8400 0.8500 0.7900 0.7700 0.7500 0.7600 0.7500 7.83%
  QoQ % -1.18% 7.59% 2.60% 2.67% -1.32% 1.33% -
  Horiz. % 112.00% 113.33% 105.33% 102.67% 100.00% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.94 20.29 22.47 19.50 20.22 20.59 21.29 -7.48%
  QoQ % -6.65% -9.70% 15.23% -3.56% -1.80% -3.29% -
  Horiz. % 88.96% 95.30% 105.54% 91.59% 94.97% 96.71% 100.00%
EPS 2.00 2.09 1.92 1.70 2.10 1.97 2.05 -1.63%
  QoQ % -4.31% 8.85% 12.94% -19.05% 6.60% -3.90% -
  Horiz. % 97.56% 101.95% 93.66% 82.93% 102.44% 96.10% 100.00%
DPS 0.00 0.48 0.00 4.83 0.00 0.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 51.06% 0.00% 513.83% 0.00% 100.00% -
NAPS 0.8276 0.8236 0.7655 0.7438 0.7163 0.7122 0.7028 11.48%
  QoQ % 0.49% 7.59% 2.92% 3.84% 0.58% 1.34% -
  Horiz. % 117.76% 117.19% 108.92% 105.83% 101.92% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.1600 1.6200 1.3900 1.4200 1.4000 1.3700 1.2800 -
P/RPS 16.44 7.74 5.99 7.03 6.61 6.23 5.63 103.90%
  QoQ % 112.40% 29.22% -14.79% 6.35% 6.10% 10.66% -
  Horiz. % 292.01% 137.48% 106.39% 124.87% 117.41% 110.66% 100.00%
P/EPS 155.66 75.27 70.15 80.52 63.56 65.16 58.57 91.53%
  QoQ % 106.80% 7.30% -12.88% 26.68% -2.46% 11.25% -
  Horiz. % 265.77% 128.51% 119.77% 137.48% 108.52% 111.25% 100.00%
EY 0.64 1.33 1.43 1.24 1.57 1.53 1.71 -47.97%
  QoQ % -51.88% -6.99% 15.32% -21.02% 2.61% -10.53% -
  Horiz. % 37.43% 77.78% 83.63% 72.51% 91.81% 89.47% 100.00%
DY 0.00 0.31 0.00 3.52 0.00 0.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 42.47% 0.00% 482.19% 0.00% 100.00% -
P/NAPS 3.76 1.91 1.76 1.84 1.87 1.80 1.71 68.85%
  QoQ % 96.86% 8.52% -4.35% -1.60% 3.89% 5.26% -
  Horiz. % 219.88% 111.70% 102.92% 107.60% 109.36% 105.26% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 12/11/20 13/08/20 - 13/02/20 29/11/19 30/08/19 21/05/19 -
Price 4.0400 3.1500 1.7200 1.6400 1.3900 1.4100 1.3600 -
P/RPS 21.02 15.04 7.42 8.12 6.56 6.42 5.99 130.40%
  QoQ % 39.76% 102.70% -8.62% 23.78% 2.18% 7.18% -
  Horiz. % 350.92% 251.09% 123.87% 135.56% 109.52% 107.18% 100.00%
P/EPS 199.01 146.36 86.80 92.99 63.10 67.06 62.23 116.60%
  QoQ % 35.97% 68.62% -6.66% 47.37% -5.91% 7.76% -
  Horiz. % 319.80% 235.19% 139.48% 149.43% 101.40% 107.76% 100.00%
EY 0.50 0.68 1.15 1.08 1.58 1.49 1.61 -54.04%
  QoQ % -26.47% -40.87% 6.48% -31.65% 6.04% -7.45% -
  Horiz. % 31.06% 42.24% 71.43% 67.08% 98.14% 92.55% 100.00%
DY 0.00 0.16 0.00 3.05 0.00 0.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 22.54% 0.00% 429.58% 0.00% 100.00% -
P/NAPS 4.81 3.71 2.18 2.13 1.85 1.86 1.81 91.52%
  QoQ % 29.65% 70.18% 2.35% 15.14% -0.54% 2.76% -
  Horiz. % 265.75% 204.97% 120.44% 117.68% 102.21% 102.76% 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