Highlights

[DPHARMA] YoY Annualized Quarter 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 -     7.39%    YoY -     12.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 569,902 576,462 498,722 467,987 312,940 270,680 176,961 21.50%
  YoY % -1.14% 15.59% 6.57% 49.55% 15.61% 52.96% -
  Horiz. % 322.05% 325.76% 281.83% 264.46% 176.84% 152.96% 100.00%
PBT 76,157 70,809 59,666 51,796 31,479 49,755 46,509 8.56%
  YoY % 7.55% 18.68% 15.19% 64.54% -36.73% 6.98% -
  Horiz. % 163.75% 152.25% 128.29% 111.37% 67.68% 106.98% 100.00%
Tax -17,547 -15,536 -12,025 -9,696 -4,653 0 0 -
  YoY % -12.94% -29.20% -24.02% -108.38% 0.00% 0.00% -
  Horiz. % 377.11% 333.89% 258.44% 208.38% 100.00% - -
NP 58,610 55,273 47,641 42,100 26,826 49,755 46,509 3.93%
  YoY % 6.04% 16.02% 13.16% 56.94% -46.08% 6.98% -
  Horiz. % 126.02% 118.84% 102.43% 90.52% 57.68% 106.98% 100.00%
NP to SH 58,610 55,273 47,641 42,492 27,115 38,775 35,271 8.82%
  YoY % 6.04% 16.02% 12.12% 56.71% -30.07% 9.93% -
  Horiz. % 166.17% 156.71% 135.07% 120.47% 76.88% 109.93% 100.00%
Tax Rate 23.04 % 21.94 % 20.15 % 18.72 % 14.78 % - % - % -
  YoY % 5.01% 8.88% 7.64% 26.66% 0.00% 0.00% -
  Horiz. % 155.89% 148.44% 136.33% 126.66% 100.00% - -
Total Cost 511,292 521,189 451,081 425,887 286,114 220,925 130,452 25.54%
  YoY % -1.90% 15.54% 5.92% 48.85% 29.51% 69.35% -
  Horiz. % 391.94% 399.53% 345.78% 326.47% 219.33% 169.35% 100.00%
Net Worth 642,484 525,364 483,173 479,809 454,703 270,177 192,942 22.18%
  YoY % 22.29% 8.73% 0.70% 5.52% 68.30% 40.03% -
  Horiz. % 332.99% 272.29% 250.42% 248.68% 235.67% 140.03% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 45,891 40,937 36,403 23,711 18,132 15,843 25,679 10.15%
  YoY % 12.10% 12.46% 53.53% 30.77% 14.44% -38.30% -
  Horiz. % 178.71% 159.42% 141.76% 92.34% 70.61% 61.70% 100.00%
Div Payout % 78.30 % 74.06 % 76.41 % 55.80 % 66.87 % 40.86 % 72.81 % 1.22%
  YoY % 5.73% -3.08% 36.94% -16.55% 63.66% -43.88% -
  Horiz. % 107.54% 101.72% 104.94% 76.64% 91.84% 56.12% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 642,484 525,364 483,173 479,809 454,703 270,177 192,942 22.18%
  YoY % 22.29% 8.73% 0.70% 5.52% 68.30% 40.03% -
  Horiz. % 332.99% 272.29% 250.42% 248.68% 235.67% 140.03% 100.00%
NOSH 706,026 682,292 661,881 278,959 278,959 166,776 138,807 31.11%
  YoY % 3.48% 3.08% 137.27% 0.00% 67.27% 20.15% -
  Horiz. % 508.64% 491.54% 476.83% 200.97% 200.97% 120.15% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.28 % 9.59 % 9.55 % 9.00 % 8.57 % 18.38 % 26.28 % -14.47%
  YoY % 7.19% 0.42% 6.11% 5.02% -53.37% -30.06% -
  Horiz. % 39.12% 36.49% 36.34% 34.25% 32.61% 69.94% 100.00%
ROE 9.12 % 10.52 % 9.86 % 8.86 % 5.96 % 14.35 % 18.28 % -10.93%
  YoY % -13.31% 6.69% 11.29% 48.66% -58.47% -21.50% -
  Horiz. % 49.89% 57.55% 53.94% 48.47% 32.60% 78.50% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 80.72 84.49 75.35 167.76 112.18 162.30 127.49 -7.33%
  YoY % -4.46% 12.13% -55.08% 49.55% -30.88% 27.30% -
  Horiz. % 63.31% 66.27% 59.10% 131.59% 87.99% 127.30% 100.00%
EPS 8.46 8.25 7.26 15.09 9.62 19.17 25.41 -16.73%
  YoY % 2.55% 13.64% -51.89% 56.86% -49.82% -24.56% -
  Horiz. % 33.29% 32.47% 28.57% 59.39% 37.86% 75.44% 100.00%
DPS 6.50 6.00 5.50 8.50 6.50 9.50 18.50 -15.98%
  YoY % 8.33% 9.09% -35.29% 30.77% -31.58% -48.65% -
  Horiz. % 35.14% 32.43% 29.73% 45.95% 35.14% 51.35% 100.00%
NAPS 0.9100 0.7700 0.7300 1.7200 1.6300 1.6200 1.3900 -6.81%
  YoY % 18.18% 5.48% -57.56% 5.52% 0.62% 16.55% -
  Horiz. % 65.47% 55.40% 52.52% 123.74% 117.27% 116.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 60.51 61.21 52.96 49.69 33.23 28.74 18.79 21.50%
  YoY % -1.14% 15.58% 6.58% 49.53% 15.62% 52.95% -
  Horiz. % 322.03% 325.76% 281.85% 264.45% 176.85% 152.95% 100.00%
EPS 6.22 5.87 5.06 4.51 2.88 4.12 3.75 8.79%
  YoY % 5.96% 16.01% 12.20% 56.60% -30.10% 9.87% -
  Horiz. % 165.87% 156.53% 134.93% 120.27% 76.80% 109.87% 100.00%
DPS 4.87 4.35 3.87 2.52 1.93 1.68 2.73 10.12%
  YoY % 11.95% 12.40% 53.57% 30.57% 14.88% -38.46% -
  Horiz. % 178.39% 159.34% 141.76% 92.31% 70.70% 61.54% 100.00%
NAPS 0.6822 0.5578 0.5130 0.5095 0.4828 0.2869 0.2049 22.17%
  YoY % 22.30% 8.73% 0.69% 5.53% 68.28% 40.02% -
  Horiz. % 332.94% 272.23% 250.37% 248.66% 235.63% 140.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.3800 1.4200 0.9500 2.5300 1.9800 2.6200 2.5000 -
P/RPS 4.19 1.68 1.26 1.51 1.76 1.61 1.96 13.49%
  YoY % 149.40% 33.33% -16.56% -14.20% 9.32% -17.86% -
  Horiz. % 213.78% 85.71% 64.29% 77.04% 89.80% 82.14% 100.00%
P/EPS 40.72 17.53 13.20 16.61 20.37 11.27 9.84 26.68%
  YoY % 132.29% 32.80% -20.53% -18.46% 80.75% 14.53% -
  Horiz. % 413.82% 178.15% 134.15% 168.80% 207.01% 114.53% 100.00%
EY 2.46 5.70 7.58 6.02 4.91 8.87 10.16 -21.04%
  YoY % -56.84% -24.80% 25.91% 22.61% -44.64% -12.70% -
  Horiz. % 24.21% 56.10% 74.61% 59.25% 48.33% 87.30% 100.00%
DY 1.92 4.23 5.79 3.36 3.28 3.63 7.40 -20.12%
  YoY % -54.61% -26.94% 72.32% 2.44% -9.64% -50.95% -
  Horiz. % 25.95% 57.16% 78.24% 45.41% 44.32% 49.05% 100.00%
P/NAPS 3.71 1.84 1.30 1.47 1.21 1.62 1.80 12.80%
  YoY % 101.63% 41.54% -11.56% 21.49% -25.31% -10.00% -
  Horiz. % 206.11% 102.22% 72.22% 81.67% 67.22% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 13/02/20 18/02/19 28/02/18 24/02/17 23/02/16 24/02/15 -
Price 3.4200 1.6400 1.0300 2.9700 2.2300 2.6100 2.9200 -
P/RPS 4.24 1.94 1.37 1.77 1.99 1.61 2.29 10.80%
  YoY % 118.56% 41.61% -22.60% -11.06% 23.60% -29.69% -
  Horiz. % 185.15% 84.72% 59.83% 77.29% 86.90% 70.31% 100.00%
P/EPS 41.20 20.24 14.31 19.50 22.94 11.23 11.49 23.69%
  YoY % 103.56% 41.44% -26.62% -15.00% 104.27% -2.26% -
  Horiz. % 358.57% 176.15% 124.54% 169.71% 199.65% 97.74% 100.00%
EY 2.43 4.94 6.99 5.13 4.36 8.91 8.70 -19.13%
  YoY % -50.81% -29.33% 36.26% 17.66% -51.07% 2.41% -
  Horiz. % 27.93% 56.78% 80.34% 58.97% 50.11% 102.41% 100.00%
DY 1.90 3.66 5.34 2.86 2.91 3.64 6.34 -18.18%
  YoY % -48.09% -31.46% 86.71% -1.72% -20.05% -42.59% -
  Horiz. % 29.97% 57.73% 84.23% 45.11% 45.90% 57.41% 100.00%
P/NAPS 3.76 2.13 1.41 1.73 1.37 1.61 2.10 10.19%
  YoY % 76.53% 51.06% -18.50% 26.28% -14.91% -23.33% -
  Horiz. % 179.05% 101.43% 67.14% 82.38% 65.24% 76.67% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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