Highlights

[DPHARMA] QoQ Quarter Result on 2019-03-31 [#1]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 21-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     0.67%    YoY -     34.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 137,755 142,855 145,466 150,386 115,634 125,838 123,991 7.25%
  QoQ % -3.57% -1.79% -3.27% 30.05% -8.11% 1.49% -
  Horiz. % 111.10% 115.21% 117.32% 121.29% 93.26% 101.49% 100.00%
PBT 13,939 19,768 18,316 18,786 17,658 15,838 12,915 5.20%
  QoQ % -29.49% 7.93% -2.50% 6.39% 11.49% 22.63% -
  Horiz. % 107.93% 153.06% 141.82% 145.46% 136.72% 122.63% 100.00%
Tax -1,906 -4,909 -4,400 -4,321 -3,289 -3,552 -2,576 -18.15%
  QoQ % 61.17% -11.57% -1.83% -31.38% 7.40% -37.89% -
  Horiz. % 73.99% 190.57% 170.81% 167.74% 127.68% 137.89% 100.00%
NP 12,033 14,859 13,916 14,465 14,369 12,286 10,339 10.61%
  QoQ % -19.02% 6.78% -3.80% 0.67% 16.95% 18.83% -
  Horiz. % 116.38% 143.72% 134.60% 139.91% 138.98% 118.83% 100.00%
NP to SH 12,033 14,859 13,916 14,465 14,369 12,286 10,339 10.61%
  QoQ % -19.02% 6.78% -3.80% 0.67% 16.95% 18.83% -
  Horiz. % 116.38% 143.72% 134.60% 139.91% 138.98% 118.83% 100.00%
Tax Rate 13.67 % 24.83 % 24.02 % 23.00 % 18.63 % 22.43 % 19.95 % -22.22%
  QoQ % -44.95% 3.37% 4.43% 23.46% -16.94% 12.43% -
  Horiz. % 68.52% 124.46% 120.40% 115.29% 93.38% 112.43% 100.00%
Total Cost 125,722 127,996 131,550 135,921 101,265 113,552 113,652 6.94%
  QoQ % -1.78% -2.70% -3.22% 34.22% -10.82% -0.09% -
  Horiz. % 110.62% 112.62% 115.75% 119.59% 89.10% 99.91% 100.00%
Net Worth 525,364 505,919 503,029 496,410 483,173 501,487 209,983 83.99%
  QoQ % 3.84% 0.57% 1.33% 2.74% -3.65% 138.82% -
  Horiz. % 250.19% 240.93% 239.56% 236.40% 230.10% 238.82% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 34,114 - 6,618 - 26,475 - 4,199 302.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 812.32% 0.00% 157.60% 0.00% 630.41% 0.00% 100.00%
Div Payout % 283.51 % - % 47.56 % - % 184.25 % - % 40.62 % 263.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 697.96% 0.00% 117.09% 0.00% 453.59% 0.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 525,364 505,919 503,029 496,410 483,173 501,487 209,983 83.99%
  QoQ % 3.84% 0.57% 1.33% 2.74% -3.65% 138.82% -
  Horiz. % 250.19% 240.93% 239.56% 236.40% 230.10% 238.82% 100.00%
NOSH 682,292 674,559 661,881 661,881 661,881 659,852 279,978 80.80%
  QoQ % 1.15% 1.92% 0.00% 0.00% 0.31% 135.68% -
  Horiz. % 243.69% 240.93% 236.40% 236.40% 236.40% 235.68% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.74 % 10.40 % 9.57 % 9.62 % 12.43 % 9.76 % 8.34 % 3.16%
  QoQ % -15.96% 8.67% -0.52% -22.61% 27.36% 17.03% -
  Horiz. % 104.80% 124.70% 114.75% 115.35% 149.04% 117.03% 100.00%
ROE 2.29 % 2.94 % 2.77 % 2.91 % 2.97 % 2.45 % 4.92 % -39.86%
  QoQ % -22.11% 6.14% -4.81% -2.02% 21.22% -50.20% -
  Horiz. % 46.54% 59.76% 56.30% 59.15% 60.37% 49.80% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 20.19 21.18 21.98 22.72 17.47 19.07 44.29 -40.68%
  QoQ % -4.67% -3.64% -3.26% 30.05% -8.39% -56.94% -
  Horiz. % 45.59% 47.82% 49.63% 51.30% 39.44% 43.06% 100.00%
EPS 1.76 2.20 2.07 2.19 2.17 1.86 1.59 6.99%
  QoQ % -20.00% 6.28% -5.48% 0.92% 16.67% 16.98% -
  Horiz. % 110.69% 138.36% 130.19% 137.74% 136.48% 116.98% 100.00%
DPS 5.00 0.00 1.00 0.00 4.00 0.00 1.50 122.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 0.00% 66.67% 0.00% 266.67% 0.00% 100.00%
NAPS 0.7700 0.7500 0.7600 0.7500 0.7300 0.7600 0.7500 1.77%
  QoQ % 2.67% -1.32% 1.33% 2.74% -3.95% 1.33% -
  Horiz. % 102.67% 100.00% 101.33% 100.00% 97.33% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.50 20.22 20.59 21.29 16.37 17.82 17.55 7.26%
  QoQ % -3.56% -1.80% -3.29% 30.05% -8.14% 1.54% -
  Horiz. % 111.11% 115.21% 117.32% 121.31% 93.28% 101.54% 100.00%
EPS 1.70 2.10 1.97 2.05 2.03 1.74 1.46 10.65%
  QoQ % -19.05% 6.60% -3.90% 0.99% 16.67% 19.18% -
  Horiz. % 116.44% 143.84% 134.93% 140.41% 139.04% 119.18% 100.00%
DPS 4.83 0.00 0.94 0.00 3.75 0.00 0.59 304.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 818.64% 0.00% 159.32% 0.00% 635.59% 0.00% 100.00%
NAPS 0.7438 0.7163 0.7122 0.7028 0.6841 0.7100 0.2973 83.98%
  QoQ % 3.84% 0.58% 1.34% 2.73% -3.65% 138.82% -
  Horiz. % 250.18% 240.94% 239.56% 236.39% 230.10% 238.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.4200 1.4000 1.3700 1.2800 0.9500 1.2300 1.3000 -
P/RPS 7.03 6.61 6.23 5.63 5.44 6.45 2.94 78.53%
  QoQ % 6.35% 6.10% 10.66% 3.49% -15.66% 119.39% -
  Horiz. % 239.12% 224.83% 211.90% 191.50% 185.03% 219.39% 100.00%
P/EPS 80.52 63.56 65.16 58.57 43.76 66.06 35.20 73.35%
  QoQ % 26.68% -2.46% 11.25% 33.84% -33.76% 87.67% -
  Horiz. % 228.75% 180.57% 185.11% 166.39% 124.32% 187.67% 100.00%
EY 1.24 1.57 1.53 1.71 2.29 1.51 2.84 -42.36%
  QoQ % -21.02% 2.61% -10.53% -25.33% 51.66% -46.83% -
  Horiz. % 43.66% 55.28% 53.87% 60.21% 80.63% 53.17% 100.00%
DY 3.52 0.00 0.73 0.00 4.21 0.00 1.15 110.38%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 306.09% 0.00% 63.48% 0.00% 366.09% 0.00% 100.00%
P/NAPS 1.84 1.87 1.80 1.71 1.30 1.62 1.73 4.18%
  QoQ % -1.60% 3.89% 5.26% 31.54% -19.75% -6.36% -
  Horiz. % 106.36% 108.09% 104.05% 98.84% 75.14% 93.64% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 13/02/20 29/11/19 30/08/19 21/05/19 18/02/19 28/11/18 26/11/18 -
Price 1.6400 1.3900 1.4100 1.3600 1.0300 1.0700 1.0800 -
P/RPS 8.12 6.56 6.42 5.99 5.90 5.61 2.44 122.41%
  QoQ % 23.78% 2.18% 7.18% 1.53% 5.17% 129.92% -
  Horiz. % 332.79% 268.85% 263.11% 245.49% 241.80% 229.92% 100.00%
P/EPS 92.99 63.10 67.06 62.23 47.45 57.47 29.25 115.75%
  QoQ % 47.37% -5.91% 7.76% 31.15% -17.44% 96.48% -
  Horiz. % 317.91% 215.73% 229.26% 212.75% 162.22% 196.48% 100.00%
EY 1.08 1.58 1.49 1.61 2.11 1.74 3.42 -53.53%
  QoQ % -31.65% 6.04% -7.45% -23.70% 21.26% -49.12% -
  Horiz. % 31.58% 46.20% 43.57% 47.08% 61.70% 50.88% 100.00%
DY 3.05 0.00 0.71 0.00 3.88 0.00 1.39 68.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 219.42% 0.00% 51.08% 0.00% 279.14% 0.00% 100.00%
P/NAPS 2.13 1.85 1.86 1.81 1.41 1.41 1.44 29.73%
  QoQ % 15.14% -0.54% 2.76% 28.37% 0.00% -2.08% -
  Horiz. % 147.92% 128.47% 129.17% 125.69% 97.92% 97.92% 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
 
 

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