Highlights

[DPHARMA] QoQ Quarter Result on 2021-03-31 [#1]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 03-May-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     8.78%    YoY -     29.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 155,439 166,454 134,086 133,772 143,331 158,713 137,755 8.39%
  QoQ % -6.62% 24.14% 0.23% -6.67% -9.69% 15.21% -
  Horiz. % 112.84% 120.83% 97.34% 97.11% 104.05% 115.21% 100.00%
PBT 20,197 23,176 20,471 18,568 19,391 17,727 13,939 28.08%
  QoQ % -12.85% 13.21% 10.25% -4.24% 9.39% 27.18% -
  Horiz. % 144.90% 166.27% 146.86% 133.21% 139.11% 127.18% 100.00%
Tax -4,807 -5,562 -4,278 -4,441 -4,662 -4,166 -1,906 85.39%
  QoQ % 13.57% -30.01% 3.67% 4.74% -11.91% -118.57% -
  Horiz. % 252.20% 291.82% 224.45% 233.00% 244.60% 218.57% 100.00%
NP 15,390 17,614 16,193 14,127 14,729 13,561 12,033 17.84%
  QoQ % -12.63% 8.78% 14.62% -4.09% 8.61% 12.70% -
  Horiz. % 127.90% 146.38% 134.57% 117.40% 122.41% 112.70% 100.00%
NP to SH 15,390 17,614 16,193 14,127 14,729 13,561 12,033 17.84%
  QoQ % -12.63% 8.78% 14.62% -4.09% 8.61% 12.70% -
  Horiz. % 127.90% 146.38% 134.57% 117.40% 122.41% 112.70% 100.00%
Tax Rate 23.80 % 24.00 % 20.90 % 23.92 % 24.04 % 23.50 % 13.67 % 44.77%
  QoQ % -0.83% 14.83% -12.63% -0.50% 2.30% 71.91% -
  Horiz. % 174.10% 175.57% 152.89% 174.98% 175.86% 171.91% 100.00%
Total Cost 140,049 148,840 117,893 119,645 128,602 145,152 125,722 7.47%
  QoQ % -5.91% 26.25% -1.46% -6.96% -11.40% 15.45% -
  Horiz. % 111.40% 118.39% 93.77% 95.17% 102.29% 115.45% 100.00%
Net Worth 614,350 635,424 642,484 584,565 581,725 540,662 525,364 11.01%
  QoQ % -3.32% -1.10% 9.91% 0.49% 7.59% 2.91% -
  Horiz. % 116.94% 120.95% 122.29% 111.27% 110.73% 102.91% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 3,530 - 42,361 - 3,421 - 34,114 -77.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.35% 0.00% 124.17% 0.00% 10.03% 0.00% 100.00%
Div Payout % 22.94 % - % 261.60 % - % 23.23 % - % 283.51 % -81.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.09% 0.00% 92.27% 0.00% 8.19% 0.00% 100.00%
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 614,350 635,424 642,484 584,565 581,725 540,662 525,364 11.01%
  QoQ % -3.32% -1.10% 9.91% 0.49% 7.59% 2.91% -
  Horiz. % 116.94% 120.95% 122.29% 111.27% 110.73% 102.91% 100.00%
NOSH 706,150 706,026 706,026 695,911 684,383 684,383 682,292 2.32%
  QoQ % 0.02% 0.00% 1.45% 1.68% 0.00% 0.31% -
  Horiz. % 103.50% 103.48% 103.48% 102.00% 100.31% 100.31% 100.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 9.90 % 10.58 % 12.08 % 10.56 % 10.28 % 8.54 % 8.74 % 8.67%
  QoQ % -6.43% -12.42% 14.39% 2.72% 20.37% -2.29% -
  Horiz. % 113.27% 121.05% 138.22% 120.82% 117.62% 97.71% 100.00%
ROE 2.51 % 2.77 % 2.52 % 2.42 % 2.53 % 2.51 % 2.29 % 6.31%
  QoQ % -9.39% 9.92% 4.13% -4.35% 0.80% 9.61% -
  Horiz. % 109.61% 120.96% 110.04% 105.68% 110.48% 109.61% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 22.01 23.58 18.99 19.22 20.94 23.19 20.19 5.93%
  QoQ % -6.66% 24.17% -1.20% -8.21% -9.70% 14.86% -
  Horiz. % 109.01% 116.79% 94.06% 95.20% 103.71% 114.86% 100.00%
EPS 2.18 2.49 2.29 2.03 2.15 1.98 1.76 15.35%
  QoQ % -12.45% 8.73% 12.81% -5.58% 8.59% 12.50% -
  Horiz. % 123.86% 141.48% 130.11% 115.34% 122.16% 112.50% 100.00%
DPS 0.50 0.00 6.00 0.00 0.50 0.00 5.00 -78.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.00% 0.00% 120.00% 0.00% 10.00% 0.00% 100.00%
NAPS 0.8700 0.9000 0.9100 0.8400 0.8500 0.7900 0.7700 8.49%
  QoQ % -3.33% -1.10% 8.33% -1.18% 7.59% 2.60% -
  Horiz. % 112.99% 116.88% 118.18% 109.09% 110.39% 102.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 16.50 17.67 14.24 14.20 15.22 16.85 14.63 8.36%
  QoQ % -6.62% 24.09% 0.28% -6.70% -9.67% 15.17% -
  Horiz. % 112.78% 120.78% 97.33% 97.06% 104.03% 115.17% 100.00%
EPS 1.63 1.87 1.72 1.50 1.56 1.44 1.28 17.50%
  QoQ % -12.83% 8.72% 14.67% -3.85% 8.33% 12.50% -
  Horiz. % 127.34% 146.09% 134.38% 117.19% 121.88% 112.50% 100.00%
DPS 0.37 0.00 4.50 0.00 0.36 0.00 3.62 -78.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.22% 0.00% 124.31% 0.00% 9.94% 0.00% 100.00%
NAPS 0.6523 0.6747 0.6822 0.6207 0.6177 0.5741 0.5578 11.01%
  QoQ % -3.32% -1.10% 9.91% 0.49% 7.59% 2.92% -
  Horiz. % 116.94% 120.96% 122.30% 111.28% 110.74% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.0300 2.7500 3.3800 3.1600 1.6200 1.3900 1.4200 -
P/RPS 13.77 11.66 17.80 16.44 7.74 5.99 7.03 56.61%
  QoQ % 18.10% -34.49% 8.27% 112.40% 29.22% -14.79% -
  Horiz. % 195.87% 165.86% 253.20% 233.85% 110.10% 85.21% 100.00%
P/EPS 139.03 110.23 147.37 155.66 75.27 70.15 80.52 43.97%
  QoQ % 26.13% -25.20% -5.33% 106.80% 7.30% -12.88% -
  Horiz. % 172.67% 136.90% 183.02% 193.32% 93.48% 87.12% 100.00%
EY 0.72 0.91 0.68 0.64 1.33 1.43 1.24 -30.42%
  QoQ % -20.88% 33.82% 6.25% -51.88% -6.99% 15.32% -
  Horiz. % 58.06% 73.39% 54.84% 51.61% 107.26% 115.32% 100.00%
DY 0.17 0.00 1.78 0.00 0.31 0.00 3.52 -86.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4.83% 0.00% 50.57% 0.00% 8.81% 0.00% 100.00%
P/NAPS 3.48 3.06 3.71 3.76 1.91 1.76 1.84 52.99%
  QoQ % 13.73% -17.52% -1.33% 96.86% 8.52% -4.35% -
  Horiz. % 189.13% 166.30% 201.63% 204.35% 103.80% 95.65% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/08/21 03/05/21 - 12/11/20 13/08/20 - 13/02/20 -
Price 2.4900 2.9300 3.4200 4.0400 3.1500 1.7200 1.6400 -
P/RPS 11.31 12.43 18.01 21.02 15.04 7.42 8.12 24.75%
  QoQ % -9.01% -30.98% -14.32% 39.76% 102.70% -8.62% -
  Horiz. % 139.29% 153.08% 221.80% 258.87% 185.22% 91.38% 100.00%
P/EPS 114.25 117.44 149.11 199.01 146.36 86.80 92.99 14.73%
  QoQ % -2.72% -21.24% -25.07% 35.97% 68.62% -6.66% -
  Horiz. % 122.86% 126.29% 160.35% 214.01% 157.39% 93.34% 100.00%
EY 0.88 0.85 0.67 0.50 0.68 1.15 1.08 -12.77%
  QoQ % 3.53% 26.87% 34.00% -26.47% -40.87% 6.48% -
  Horiz. % 81.48% 78.70% 62.04% 46.30% 62.96% 106.48% 100.00%
DY 0.20 0.00 1.75 0.00 0.16 0.00 3.05 -83.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6.56% 0.00% 57.38% 0.00% 5.25% 0.00% 100.00%
P/NAPS 2.86 3.26 3.76 4.81 3.71 2.18 2.13 21.73%
  QoQ % -12.27% -13.30% -21.83% 29.65% 70.18% 2.35% -
  Horiz. % 134.27% 153.05% 176.53% 225.82% 174.18% 102.35% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS