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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 166,454 134,086 133,772 143,331 158,713 137,755 142,855 10.72%
  QoQ % 24.14% 0.23% -6.67% -9.69% 15.21% -3.57% -
  Horiz. % 116.52% 93.86% 93.64% 100.33% 111.10% 96.43% 100.00%
PBT 23,176 20,471 18,568 19,391 17,727 13,939 19,768 11.18%
  QoQ % 13.21% 10.25% -4.24% 9.39% 27.18% -29.49% -
  Horiz. % 117.24% 103.56% 93.93% 98.09% 89.68% 70.51% 100.00%
Tax -5,562 -4,278 -4,441 -4,662 -4,166 -1,906 -4,909 8.67%
  QoQ % -30.01% 3.67% 4.74% -11.91% -118.57% 61.17% -
  Horiz. % 113.30% 87.15% 90.47% 94.97% 84.86% 38.83% 100.00%
NP 17,614 16,193 14,127 14,729 13,561 12,033 14,859 12.00%
  QoQ % 8.78% 14.62% -4.09% 8.61% 12.70% -19.02% -
  Horiz. % 118.54% 108.98% 95.07% 99.13% 91.26% 80.98% 100.00%
NP to SH 17,614 16,193 14,127 14,729 13,561 12,033 14,859 12.00%
  QoQ % 8.78% 14.62% -4.09% 8.61% 12.70% -19.02% -
  Horiz. % 118.54% 108.98% 95.07% 99.13% 91.26% 80.98% 100.00%
Tax Rate 24.00 % 20.90 % 23.92 % 24.04 % 23.50 % 13.67 % 24.83 % -2.24%
  QoQ % 14.83% -12.63% -0.50% 2.30% 71.91% -44.95% -
  Horiz. % 96.66% 84.17% 96.34% 96.82% 94.64% 55.05% 100.00%
Total Cost 148,840 117,893 119,645 128,602 145,152 125,722 127,996 10.57%
  QoQ % 26.25% -1.46% -6.96% -11.40% 15.45% -1.78% -
  Horiz. % 116.28% 92.11% 93.48% 100.47% 113.40% 98.22% 100.00%
Net Worth 635,424 642,484 584,565 581,725 540,662 525,364 505,919 16.39%
  QoQ % -1.10% 9.91% 0.49% 7.59% 2.91% 3.84% -
  Horiz. % 125.60% 126.99% 115.55% 114.98% 106.87% 103.84% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 42,361 - 3,421 - 34,114 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.17% 0.00% 10.03% 0.00% 100.00% -
Div Payout % - % 261.60 % - % 23.23 % - % 283.51 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.27% 0.00% 8.19% 0.00% 100.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 635,424 642,484 584,565 581,725 540,662 525,364 505,919 16.39%
  QoQ % -1.10% 9.91% 0.49% 7.59% 2.91% 3.84% -
  Horiz. % 125.60% 126.99% 115.55% 114.98% 106.87% 103.84% 100.00%
NOSH 706,026 706,026 695,911 684,383 684,383 682,292 674,559 3.08%
  QoQ % 0.00% 1.45% 1.68% 0.00% 0.31% 1.15% -
  Horiz. % 104.66% 104.66% 103.17% 101.46% 101.46% 101.15% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.58 % 12.08 % 10.56 % 10.28 % 8.54 % 8.74 % 10.40 % 1.15%
  QoQ % -12.42% 14.39% 2.72% 20.37% -2.29% -15.96% -
  Horiz. % 101.73% 116.15% 101.54% 98.85% 82.12% 84.04% 100.00%
ROE 2.77 % 2.52 % 2.42 % 2.53 % 2.51 % 2.29 % 2.94 % -3.89%
  QoQ % 9.92% 4.13% -4.35% 0.80% 9.61% -22.11% -
  Horiz. % 94.22% 85.71% 82.31% 86.05% 85.37% 77.89% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 23.58 18.99 19.22 20.94 23.19 20.19 21.18 7.41%
  QoQ % 24.17% -1.20% -8.21% -9.70% 14.86% -4.67% -
  Horiz. % 111.33% 89.66% 90.75% 98.87% 109.49% 95.33% 100.00%
EPS 2.49 2.29 2.03 2.15 1.98 1.76 2.20 8.60%
  QoQ % 8.73% 12.81% -5.58% 8.59% 12.50% -20.00% -
  Horiz. % 113.18% 104.09% 92.27% 97.73% 90.00% 80.00% 100.00%
DPS 0.00 6.00 0.00 0.50 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 10.00% 0.00% 100.00% -
NAPS 0.9000 0.9100 0.8400 0.8500 0.7900 0.7700 0.7500 12.91%
  QoQ % -1.10% 8.33% -1.18% 7.59% 2.60% 2.67% -
  Horiz. % 120.00% 121.33% 112.00% 113.33% 105.33% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 23.57 18.98 18.94 20.29 22.47 19.50 20.22 10.75%
  QoQ % 24.18% 0.21% -6.65% -9.70% 15.23% -3.56% -
  Horiz. % 116.57% 93.87% 93.67% 100.35% 111.13% 96.44% 100.00%
EPS 2.49 2.29 2.00 2.09 1.92 1.70 2.10 12.01%
  QoQ % 8.73% 14.50% -4.31% 8.85% 12.94% -19.05% -
  Horiz. % 118.57% 109.05% 95.24% 99.52% 91.43% 80.95% 100.00%
DPS 0.00 6.00 0.00 0.48 0.00 4.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.22% 0.00% 9.94% 0.00% 100.00% -
NAPS 0.8996 0.9096 0.8276 0.8236 0.7655 0.7438 0.7163 16.39%
  QoQ % -1.10% 9.91% 0.49% 7.59% 2.92% 3.84% -
  Horiz. % 125.59% 126.99% 115.54% 114.98% 106.87% 103.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.7500 3.3800 3.1600 1.6200 1.3900 1.4200 1.4000 -
P/RPS 11.66 17.80 16.44 7.74 5.99 7.03 6.61 45.94%
  QoQ % -34.49% 8.27% 112.40% 29.22% -14.79% 6.35% -
  Horiz. % 176.40% 269.29% 248.71% 117.10% 90.62% 106.35% 100.00%
P/EPS 110.23 147.37 155.66 75.27 70.15 80.52 63.56 44.30%
  QoQ % -25.20% -5.33% 106.80% 7.30% -12.88% 26.68% -
  Horiz. % 173.43% 231.86% 244.90% 118.42% 110.37% 126.68% 100.00%
EY 0.91 0.68 0.64 1.33 1.43 1.24 1.57 -30.46%
  QoQ % 33.82% 6.25% -51.88% -6.99% 15.32% -21.02% -
  Horiz. % 57.96% 43.31% 40.76% 84.71% 91.08% 78.98% 100.00%
DY 0.00 1.78 0.00 0.31 0.00 3.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.57% 0.00% 8.81% 0.00% 100.00% -
P/NAPS 3.06 3.71 3.76 1.91 1.76 1.84 1.87 38.82%
  QoQ % -17.52% -1.33% 96.86% 8.52% -4.35% -1.60% -
  Horiz. % 163.64% 198.40% 201.07% 102.14% 94.12% 98.40% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 03/05/21 - 12/11/20 13/08/20 - 13/02/20 29/11/19 -
Price 2.9300 3.4200 4.0400 3.1500 1.7200 1.6400 1.3900 -
P/RPS 12.43 18.01 21.02 15.04 7.42 8.12 6.56 53.07%
  QoQ % -30.98% -14.32% 39.76% 102.70% -8.62% 23.78% -
  Horiz. % 189.48% 274.54% 320.43% 229.27% 113.11% 123.78% 100.00%
P/EPS 117.44 149.11 199.01 146.36 86.80 92.99 63.10 51.25%
  QoQ % -21.24% -25.07% 35.97% 68.62% -6.66% 47.37% -
  Horiz. % 186.12% 236.31% 315.39% 231.95% 137.56% 147.37% 100.00%
EY 0.85 0.67 0.50 0.68 1.15 1.08 1.58 -33.83%
  QoQ % 26.87% 34.00% -26.47% -40.87% 6.48% -31.65% -
  Horiz. % 53.80% 42.41% 31.65% 43.04% 72.78% 68.35% 100.00%
DY 0.00 1.75 0.00 0.16 0.00 3.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.38% 0.00% 5.25% 0.00% 100.00% -
P/NAPS 3.26 3.76 4.81 3.71 2.18 2.13 1.85 45.84%
  QoQ % -13.30% -21.83% 29.65% 70.18% 2.35% 15.14% -
  Horiz. % 176.22% 203.24% 260.00% 200.54% 117.84% 115.14% 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