Highlights

[DPHARMA] QoQ Quarter Result on 2018-03-31 [#1]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -9.17%    YoY -     25.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 115,634 125,838 123,991 133,259 112,253 115,379 117,049 -0.81%
  QoQ % -8.11% 1.49% -6.95% 18.71% -2.71% -1.43% -
  Horiz. % 98.79% 107.51% 105.93% 113.85% 95.90% 98.57% 100.00%
PBT 17,658 15,838 12,915 13,255 12,825 14,207 12,642 24.88%
  QoQ % 11.49% 22.63% -2.57% 3.35% -9.73% 12.38% -
  Horiz. % 139.68% 125.28% 102.16% 104.85% 101.45% 112.38% 100.00%
Tax -3,289 -3,552 -2,576 -2,608 -1,057 -3,080 -3,001 6.28%
  QoQ % 7.40% -37.89% 1.23% -146.74% 65.68% -2.63% -
  Horiz. % 109.60% 118.36% 85.84% 86.90% 35.22% 102.63% 100.00%
NP 14,369 12,286 10,339 10,647 11,768 11,127 9,641 30.38%
  QoQ % 16.95% 18.83% -2.89% -9.53% 5.76% 15.41% -
  Horiz. % 149.04% 127.43% 107.24% 110.43% 122.06% 115.41% 100.00%
NP to SH 14,369 12,286 10,339 10,782 11,870 11,405 9,653 30.28%
  QoQ % 16.95% 18.83% -4.11% -9.17% 4.08% 18.15% -
  Horiz. % 148.86% 127.28% 107.11% 111.70% 122.97% 118.15% 100.00%
Tax Rate 18.63 % 22.43 % 19.95 % 19.68 % 8.24 % 21.68 % 23.74 % -14.88%
  QoQ % -16.94% 12.43% 1.37% 138.83% -61.99% -8.68% -
  Horiz. % 78.48% 94.48% 84.04% 82.90% 34.71% 91.32% 100.00%
Total Cost 101,265 113,552 113,652 122,612 100,485 104,252 107,408 -3.84%
  QoQ % -10.82% -0.09% -7.31% 22.02% -3.61% -2.94% -
  Horiz. % 94.28% 105.72% 105.81% 114.16% 93.55% 97.06% 100.00%
Net Worth 483,173 501,487 209,983 206,429 479,809 474,230 463,071 2.87%
  QoQ % -3.65% 138.82% 1.72% -56.98% 1.18% 2.41% -
  Horiz. % 104.34% 108.30% 45.35% 44.58% 103.61% 102.41% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 26,475 - 4,199 - 16,737 - 6,973 142.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 379.63% 0.00% 60.22% 0.00% 240.00% 0.00% 100.00%
Div Payout % 184.25 % - % 40.62 % - % 141.01 % - % 72.25 % 86.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 255.02% 0.00% 56.22% 0.00% 195.17% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 483,173 501,487 209,983 206,429 479,809 474,230 463,071 2.87%
  QoQ % -3.65% 138.82% 1.72% -56.98% 1.18% 2.41% -
  Horiz. % 104.34% 108.30% 45.35% 44.58% 103.61% 102.41% 100.00%
NOSH 661,881 659,852 279,978 278,959 278,959 278,959 278,959 77.61%
  QoQ % 0.31% 135.68% 0.37% 0.00% 0.00% 0.00% -
  Horiz. % 237.27% 236.54% 100.37% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.43 % 9.76 % 8.34 % 7.99 % 10.48 % 9.64 % 8.24 % 31.43%
  QoQ % 27.36% 17.03% 4.38% -23.76% 8.71% 16.99% -
  Horiz. % 150.85% 118.45% 101.21% 96.97% 127.18% 116.99% 100.00%
ROE 2.97 % 2.45 % 4.92 % 5.22 % 2.47 % 2.40 % 2.08 % 26.72%
  QoQ % 21.22% -50.20% -5.75% 111.34% 2.92% 15.38% -
  Horiz. % 142.79% 117.79% 236.54% 250.96% 118.75% 115.38% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.47 19.07 44.29 47.77 40.24 41.36 41.96 -44.15%
  QoQ % -8.39% -56.94% -7.28% 18.71% -2.71% -1.43% -
  Horiz. % 41.63% 45.45% 105.55% 113.85% 95.90% 98.57% 100.00%
EPS 2.17 1.86 1.59 3.82 4.22 3.99 3.46 -26.67%
  QoQ % 16.67% 16.98% -58.38% -9.48% 5.76% 15.32% -
  Horiz. % 62.72% 53.76% 45.95% 110.40% 121.97% 115.32% 100.00%
DPS 4.00 0.00 1.50 0.00 6.00 0.00 2.50 36.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 0.00% 60.00% 0.00% 240.00% 0.00% 100.00%
NAPS 0.7300 0.7600 0.7500 0.7400 1.7200 1.7000 1.6600 -42.08%
  QoQ % -3.95% 1.33% 1.35% -56.98% 1.18% 2.41% -
  Horiz. % 43.98% 45.78% 45.18% 44.58% 103.61% 102.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.37 17.82 17.55 18.87 15.89 16.33 16.57 -0.80%
  QoQ % -8.14% 1.54% -7.00% 18.75% -2.69% -1.45% -
  Horiz. % 98.79% 107.54% 105.91% 113.88% 95.90% 98.55% 100.00%
EPS 2.03 1.74 1.46 1.53 1.68 1.61 1.37 29.88%
  QoQ % 16.67% 19.18% -4.58% -8.93% 4.35% 17.52% -
  Horiz. % 148.18% 127.01% 106.57% 111.68% 122.63% 117.52% 100.00%
DPS 3.75 0.00 0.59 0.00 2.37 0.00 0.99 142.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 378.79% 0.00% 59.60% 0.00% 239.39% 0.00% 100.00%
NAPS 0.6841 0.7100 0.2973 0.2923 0.6793 0.6714 0.6556 2.87%
  QoQ % -3.65% 138.82% 1.71% -56.97% 1.18% 2.41% -
  Horiz. % 104.35% 108.30% 45.35% 44.59% 103.62% 102.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.9500 1.2300 1.3000 2.8000 2.5300 2.2000 2.2500 -
P/RPS 5.44 6.45 2.94 5.86 6.29 5.32 5.36 0.99%
  QoQ % -15.66% 119.39% -49.83% -6.84% 18.23% -0.75% -
  Horiz. % 101.49% 120.34% 54.85% 109.33% 117.35% 99.25% 100.00%
P/EPS 43.76 66.06 35.20 72.44 59.46 53.81 65.02 -23.15%
  QoQ % -33.76% 87.67% -51.41% 21.83% 10.50% -17.24% -
  Horiz. % 67.30% 101.60% 54.14% 111.41% 91.45% 82.76% 100.00%
EY 2.29 1.51 2.84 1.38 1.68 1.86 1.54 30.19%
  QoQ % 51.66% -46.83% 105.80% -17.86% -9.68% 20.78% -
  Horiz. % 148.70% 98.05% 184.42% 89.61% 109.09% 120.78% 100.00%
DY 4.21 0.00 1.15 0.00 2.37 0.00 1.11 142.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 379.28% 0.00% 103.60% 0.00% 213.51% 0.00% 100.00%
P/NAPS 1.30 1.62 1.73 3.78 1.47 1.29 1.36 -2.96%
  QoQ % -19.75% -6.36% -54.23% 157.14% 13.95% -5.15% -
  Horiz. % 95.59% 119.12% 127.21% 277.94% 108.09% 94.85% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 28/11/18 26/11/18 28/05/18 28/02/18 17/11/17 25/08/17 -
Price 1.0300 1.0700 1.0800 3.3500 2.9700 2.2000 2.0300 -
P/RPS 5.90 5.61 2.44 7.01 7.38 5.32 4.84 14.07%
  QoQ % 5.17% 129.92% -65.19% -5.01% 38.72% 9.92% -
  Horiz. % 121.90% 115.91% 50.41% 144.83% 152.48% 109.92% 100.00%
P/EPS 47.45 57.47 29.25 86.67 69.80 53.81 58.66 -13.15%
  QoQ % -17.44% 96.48% -66.25% 24.17% 29.72% -8.27% -
  Horiz. % 80.89% 97.97% 49.86% 147.75% 118.99% 91.73% 100.00%
EY 2.11 1.74 3.42 1.15 1.43 1.86 1.70 15.45%
  QoQ % 21.26% -49.12% 197.39% -19.58% -23.12% 9.41% -
  Horiz. % 124.12% 102.35% 201.18% 67.65% 84.12% 109.41% 100.00%
DY 3.88 0.00 1.39 0.00 2.02 0.00 1.23 114.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 315.45% 0.00% 113.01% 0.00% 164.23% 0.00% 100.00%
P/NAPS 1.41 1.41 1.44 4.53 1.73 1.29 1.22 10.10%
  QoQ % 0.00% -2.08% -68.21% 161.85% 34.11% 5.74% -
  Horiz. % 115.57% 115.57% 118.03% 371.31% 141.80% 105.74% 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