Highlights

[DPHARMA] QoQ TTM Result on 2018-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 18-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     5.52%    YoY -     12.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 554,341 537,324 515,849 498,722 495,341 484,882 477,940 10.38%
  QoQ % 3.17% 4.16% 3.43% 0.68% 2.16% 1.45% -
  Horiz. % 115.99% 112.42% 107.93% 104.35% 103.64% 101.45% 100.00%
PBT 74,528 70,598 65,197 59,666 54,833 53,202 52,929 25.60%
  QoQ % 5.57% 8.28% 9.27% 8.81% 3.07% 0.52% -
  Horiz. % 140.81% 133.38% 123.18% 112.73% 103.60% 100.52% 100.00%
Tax -16,919 -15,562 -13,738 -12,025 -9,793 -9,321 -9,746 44.40%
  QoQ % -8.72% -13.28% -14.25% -22.79% -5.06% 4.36% -
  Horiz. % 173.60% 159.68% 140.96% 123.38% 100.48% 95.64% 100.00%
NP 57,609 55,036 51,459 47,641 45,040 43,881 43,183 21.16%
  QoQ % 4.68% 6.95% 8.01% 5.77% 2.64% 1.62% -
  Horiz. % 133.41% 127.45% 119.16% 110.32% 104.30% 101.62% 100.00%
NP to SH 57,609 55,036 51,459 47,776 45,277 44,396 43,710 20.19%
  QoQ % 4.68% 6.95% 7.71% 5.52% 1.98% 1.57% -
  Horiz. % 131.80% 125.91% 117.73% 109.30% 103.58% 101.57% 100.00%
Tax Rate 22.70 % 22.04 % 21.07 % 20.15 % 17.86 % 17.52 % 18.41 % 14.97%
  QoQ % 2.99% 4.60% 4.57% 12.82% 1.94% -4.83% -
  Horiz. % 123.30% 119.72% 114.45% 109.45% 97.01% 95.17% 100.00%
Total Cost 496,732 482,288 464,390 451,081 450,301 441,001 434,757 9.28%
  QoQ % 2.99% 3.85% 2.95% 0.17% 2.11% 1.44% -
  Horiz. % 114.26% 110.93% 106.82% 103.75% 103.58% 101.44% 100.00%
Net Worth 505,919 503,029 496,410 483,173 501,487 209,983 206,429 81.68%
  QoQ % 0.57% 1.33% 2.74% -3.65% 138.82% 1.72% -
  Horiz. % 245.08% 243.68% 240.47% 234.06% 242.93% 101.72% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 33,094 33,094 30,674 30,674 20,937 20,937 23,711 24.86%
  QoQ % 0.00% 7.89% 0.00% 46.51% 0.00% -11.70% -
  Horiz. % 139.57% 139.57% 129.37% 129.37% 88.30% 88.30% 100.00%
Div Payout % 57.45 % 60.13 % 59.61 % 64.21 % 46.24 % 47.16 % 54.25 % 3.89%
  QoQ % -4.46% 0.87% -7.16% 38.86% -1.95% -13.07% -
  Horiz. % 105.90% 110.84% 109.88% 118.36% 85.24% 86.93% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 505,919 503,029 496,410 483,173 501,487 209,983 206,429 81.68%
  QoQ % 0.57% 1.33% 2.74% -3.65% 138.82% 1.72% -
  Horiz. % 245.08% 243.68% 240.47% 234.06% 242.93% 101.72% 100.00%
NOSH 674,559 661,881 661,881 661,881 659,852 279,978 278,959 80.06%
  QoQ % 1.92% 0.00% 0.00% 0.31% 135.68% 0.37% -
  Horiz. % 241.81% 237.27% 237.27% 237.27% 236.54% 100.37% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.39 % 10.24 % 9.98 % 9.55 % 9.09 % 9.05 % 9.04 % 9.71%
  QoQ % 1.46% 2.61% 4.50% 5.06% 0.44% 0.11% -
  Horiz. % 114.93% 113.27% 110.40% 105.64% 100.55% 100.11% 100.00%
ROE 11.39 % 10.94 % 10.37 % 9.89 % 9.03 % 21.14 % 21.17 % -33.82%
  QoQ % 4.11% 5.50% 4.85% 9.52% -57.28% -0.14% -
  Horiz. % 53.80% 51.68% 48.98% 46.72% 42.65% 99.86% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 82.18 81.18 77.94 75.35 75.07 173.19 171.33 -38.70%
  QoQ % 1.23% 4.16% 3.44% 0.37% -56.65% 1.09% -
  Horiz. % 47.97% 47.38% 45.49% 43.98% 43.82% 101.09% 100.00%
EPS 8.54 8.32 7.77 7.22 6.86 15.86 15.67 -33.25%
  QoQ % 2.64% 7.08% 7.62% 5.25% -56.75% 1.21% -
  Horiz. % 54.50% 53.10% 49.59% 46.08% 43.78% 101.21% 100.00%
DPS 5.00 5.00 4.63 4.63 3.17 7.50 8.50 -29.77%
  QoQ % 0.00% 7.99% 0.00% 46.06% -57.73% -11.76% -
  Horiz. % 58.82% 58.82% 54.47% 54.47% 37.29% 88.24% 100.00%
NAPS 0.7500 0.7600 0.7500 0.7300 0.7600 0.7500 0.7400 0.90%
  QoQ % -1.32% 1.33% 2.74% -3.95% 1.33% 1.35% -
  Horiz. % 101.35% 102.70% 101.35% 98.65% 102.70% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.86 57.05 54.77 52.96 52.60 51.49 50.75 10.38%
  QoQ % 3.17% 4.16% 3.42% 0.68% 2.16% 1.46% -
  Horiz. % 115.98% 112.41% 107.92% 104.35% 103.65% 101.46% 100.00%
EPS 6.12 5.84 5.46 5.07 4.81 4.71 4.64 20.25%
  QoQ % 4.79% 6.96% 7.69% 5.41% 2.12% 1.51% -
  Horiz. % 131.90% 125.86% 117.67% 109.27% 103.66% 101.51% 100.00%
DPS 3.51 3.51 3.26 3.26 2.22 2.22 2.52 24.70%
  QoQ % 0.00% 7.67% 0.00% 46.85% 0.00% -11.90% -
  Horiz. % 139.29% 139.29% 129.37% 129.37% 88.10% 88.10% 100.00%
NAPS 0.5372 0.5341 0.5271 0.5130 0.5325 0.2230 0.2192 81.67%
  QoQ % 0.58% 1.33% 2.75% -3.66% 138.79% 1.73% -
  Horiz. % 245.07% 243.66% 240.47% 234.03% 242.93% 101.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.4000 1.3700 1.2800 0.9500 1.2300 1.3000 2.8000 -
P/RPS 1.70 1.69 1.64 1.26 1.64 0.75 1.63 2.84%
  QoQ % 0.59% 3.05% 30.16% -23.17% 118.67% -53.99% -
  Horiz. % 104.29% 103.68% 100.61% 77.30% 100.61% 46.01% 100.00%
P/EPS 16.39 16.48 16.46 13.16 17.93 8.20 17.87 -5.60%
  QoQ % -0.55% 0.12% 25.08% -26.60% 118.66% -54.11% -
  Horiz. % 91.72% 92.22% 92.11% 73.64% 100.34% 45.89% 100.00%
EY 6.10 6.07 6.07 7.60 5.58 12.20 5.60 5.86%
  QoQ % 0.49% 0.00% -20.13% 36.20% -54.26% 117.86% -
  Horiz. % 108.93% 108.39% 108.39% 135.71% 99.64% 217.86% 100.00%
DY 3.57 3.65 3.62 4.88 2.58 5.77 3.04 11.30%
  QoQ % -2.19% 0.83% -25.82% 89.15% -55.29% 89.80% -
  Horiz. % 117.43% 120.07% 119.08% 160.53% 84.87% 189.80% 100.00%
P/NAPS 1.87 1.80 1.71 1.30 1.62 1.73 3.78 -37.42%
  QoQ % 3.89% 5.26% 31.54% -19.75% -6.36% -54.23% -
  Horiz. % 49.47% 47.62% 45.24% 34.39% 42.86% 45.77% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 21/05/19 18/02/19 28/11/18 26/11/18 28/05/18 -
Price 1.3900 1.4100 1.3600 1.0300 1.0700 1.0800 3.3500 -
P/RPS 1.69 1.74 1.75 1.37 1.43 0.62 1.96 -9.40%
  QoQ % -2.87% -0.57% 27.74% -4.20% 130.65% -68.37% -
  Horiz. % 86.22% 88.78% 89.29% 69.90% 72.96% 31.63% 100.00%
P/EPS 16.28 16.96 17.49 14.27 15.59 6.81 21.38 -16.60%
  QoQ % -4.01% -3.03% 22.56% -8.47% 128.93% -68.15% -
  Horiz. % 76.15% 79.33% 81.81% 66.74% 72.92% 31.85% 100.00%
EY 6.14 5.90 5.72 7.01 6.41 14.68 4.68 19.82%
  QoQ % 4.07% 3.15% -18.40% 9.36% -56.34% 213.68% -
  Horiz. % 131.20% 126.07% 122.22% 149.79% 136.97% 313.68% 100.00%
DY 3.60 3.55 3.41 4.50 2.97 6.94 2.54 26.15%
  QoQ % 1.41% 4.11% -24.22% 51.52% -57.20% 173.23% -
  Horiz. % 141.73% 139.76% 134.25% 177.17% 116.93% 273.23% 100.00%
P/NAPS 1.85 1.86 1.81 1.41 1.41 1.44 4.53 -44.93%
  QoQ % -0.54% 2.76% 28.37% 0.00% -2.08% -68.21% -
  Horiz. % 40.84% 41.06% 39.96% 31.13% 31.13% 31.79% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS