Highlights

[DPHARMA] QoQ TTM 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 -     6.92%    YoY -     15.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 589,751 577,643 569,902 573,571 582,654 584,789 576,462 1.53%
  QoQ % 2.10% 1.36% -0.64% -1.56% -0.37% 1.44% -
  Horiz. % 102.31% 100.20% 98.86% 99.50% 101.07% 101.44% 100.00%
PBT 82,412 81,606 76,157 69,625 70,825 69,750 70,809 10.66%
  QoQ % 0.99% 7.15% 9.38% -1.69% 1.54% -1.50% -
  Horiz. % 116.39% 115.25% 107.55% 98.33% 100.02% 98.50% 100.00%
Tax -19,088 -18,943 -17,547 -15,175 -15,643 -15,381 -15,536 14.73%
  QoQ % -0.77% -7.96% -15.63% 2.99% -1.70% 1.00% -
  Horiz. % 122.86% 121.93% 112.94% 97.68% 100.69% 99.00% 100.00%
NP 63,324 62,663 58,610 54,450 55,182 54,369 55,273 9.50%
  QoQ % 1.05% 6.92% 7.64% -1.33% 1.50% -1.64% -
  Horiz. % 114.57% 113.37% 106.04% 98.51% 99.84% 98.36% 100.00%
NP to SH 63,324 62,663 58,610 54,450 55,182 54,369 55,273 9.50%
  QoQ % 1.05% 6.92% 7.64% -1.33% 1.50% -1.64% -
  Horiz. % 114.57% 113.37% 106.04% 98.51% 99.84% 98.36% 100.00%
Tax Rate 23.16 % 23.21 % 23.04 % 21.80 % 22.09 % 22.05 % 21.94 % 3.68%
  QoQ % -0.22% 0.74% 5.69% -1.31% 0.18% 0.50% -
  Horiz. % 105.56% 105.79% 105.01% 99.36% 100.68% 100.50% 100.00%
Total Cost 526,427 514,980 511,292 519,121 527,472 530,420 521,189 0.67%
  QoQ % 2.22% 0.72% -1.51% -1.58% -0.56% 1.77% -
  Horiz. % 101.01% 98.81% 98.10% 99.60% 101.21% 101.77% 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 45,892 45,783 45,783 37,536 37,536 40,733 40,733 8.28%
  QoQ % 0.24% 0.00% 21.97% 0.00% -7.85% 0.00% -
  Horiz. % 112.67% 112.40% 112.40% 92.15% 92.15% 100.00% 100.00%
Div Payout % 72.47 % 73.06 % 78.12 % 68.94 % 68.02 % 74.92 % 73.69 % -1.11%
  QoQ % -0.81% -6.48% 13.32% 1.35% -9.21% 1.67% -
  Horiz. % 98.34% 99.15% 106.01% 93.55% 92.31% 101.67% 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 10.74 % 10.85 % 10.28 % 9.49 % 9.47 % 9.30 % 9.59 % 7.85%
  QoQ % -1.01% 5.54% 8.32% 0.21% 1.83% -3.02% -
  Horiz. % 111.99% 113.14% 107.19% 98.96% 98.75% 96.98% 100.00%
ROE 10.31 % 9.86 % 9.12 % 9.31 % 9.49 % 10.06 % 10.52 % -1.34%
  QoQ % 4.56% 8.11% -2.04% -1.90% -5.67% -4.37% -
  Horiz. % 98.00% 93.73% 86.69% 88.50% 90.21% 95.63% 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 83.52 81.82 80.72 82.42 85.14 85.45 84.49 -0.77%
  QoQ % 2.08% 1.36% -2.06% -3.19% -0.36% 1.14% -
  Horiz. % 98.85% 96.84% 95.54% 97.55% 100.77% 101.14% 100.00%
EPS 8.97 8.88 8.30 7.82 8.06 7.94 8.10 7.04%
  QoQ % 1.01% 6.99% 6.14% -2.98% 1.51% -1.98% -
  Horiz. % 110.74% 109.63% 102.47% 96.54% 99.51% 98.02% 100.00%
DPS 6.50 6.48 6.48 5.50 5.50 5.95 5.97 5.84%
  QoQ % 0.31% 0.00% 17.82% 0.00% -7.56% -0.34% -
  Horiz. % 108.88% 108.54% 108.54% 92.13% 92.13% 99.66% 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 62.62 61.34 60.51 60.90 61.87 62.09 61.21 1.53%
  QoQ % 2.09% 1.37% -0.64% -1.57% -0.35% 1.44% -
  Horiz. % 102.30% 100.21% 98.86% 99.49% 101.08% 101.44% 100.00%
EPS 6.72 6.65 6.22 5.78 5.86 5.77 5.87 9.44%
  QoQ % 1.05% 6.91% 7.61% -1.37% 1.56% -1.70% -
  Horiz. % 114.48% 113.29% 105.96% 98.47% 99.83% 98.30% 100.00%
DPS 4.87 4.86 4.86 3.99 3.99 4.33 4.33 8.16%
  QoQ % 0.21% 0.00% 21.80% 0.00% -7.85% 0.00% -
  Horiz. % 112.47% 112.24% 112.24% 92.15% 92.15% 100.00% 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 3.63 3.36 4.19 3.83 1.90 1.63 1.68 67.21%
  QoQ % 8.04% -19.81% 9.40% 101.58% 16.56% -2.98% -
  Horiz. % 216.07% 200.00% 249.40% 227.98% 113.10% 97.02% 100.00%
P/EPS 33.79 30.98 40.72 40.39 20.09 17.50 17.53 54.95%
  QoQ % 9.07% -23.92% 0.82% 101.05% 14.80% -0.17% -
  Horiz. % 192.76% 176.73% 232.29% 230.40% 114.60% 99.83% 100.00%
EY 2.96 3.23 2.46 2.48 4.98 5.72 5.70 -35.42%
  QoQ % -8.36% 31.30% -0.81% -50.20% -12.94% 0.35% -
  Horiz. % 51.93% 56.67% 43.16% 43.51% 87.37% 100.35% 100.00%
DY 2.15 2.36 1.92 1.74 3.40 4.28 4.20 -36.03%
  QoQ % -8.90% 22.92% 10.34% -48.82% -20.56% 1.90% -
  Horiz. % 51.19% 56.19% 45.71% 41.43% 80.95% 101.90% 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 22/02/21 12/11/20 13/08/20 18/05/20 13/02/20 -
Price 2.4900 2.9300 3.4200 4.0400 3.1500 1.7200 1.6400 -
P/RPS 2.98 3.58 4.24 4.90 3.70 2.01 1.94 33.16%
  QoQ % -16.76% -15.57% -13.47% 32.43% 84.08% 3.61% -
  Horiz. % 153.61% 184.54% 218.56% 252.58% 190.72% 103.61% 100.00%
P/EPS 27.77 33.01 41.20 51.63 39.07 21.65 20.24 23.50%
  QoQ % -15.87% -19.88% -20.20% 32.15% 80.46% 6.97% -
  Horiz. % 137.20% 163.09% 203.56% 255.09% 193.03% 106.97% 100.00%
EY 3.60 3.03 2.43 1.94 2.56 4.62 4.94 -19.03%
  QoQ % 18.81% 24.69% 25.26% -24.22% -44.59% -6.48% -
  Horiz. % 72.87% 61.34% 49.19% 39.27% 51.82% 93.52% 100.00%
DY 2.61 2.21 1.90 1.36 1.75 3.46 3.64 -19.91%
  QoQ % 18.10% 16.32% 39.71% -22.29% -49.42% -4.95% -
  Horiz. % 71.70% 60.71% 52.20% 37.36% 48.08% 95.05% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. 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
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS