Highlights

[DPHARMA] YoY Annualized 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 -     20.21%    YoY -     29.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 665,816 634,852 601,544 533,036 483,976 317,880 182,396 24.06%
  YoY % 4.88% 5.54% 12.85% 10.14% 52.25% 74.28% -
  Horiz. % 365.04% 348.06% 329.80% 292.24% 265.34% 174.28% 100.00%
PBT 92,704 70,908 75,144 53,020 44,704 39,764 48,792 11.28%
  YoY % 30.74% -5.64% 41.73% 18.60% 12.42% -18.50% -
  Horiz. % 190.00% 145.33% 154.01% 108.67% 91.62% 81.50% 100.00%
Tax -22,248 -16,664 -17,284 -10,432 -10,232 -8,452 -12,916 9.48%
  YoY % -33.51% 3.59% -65.68% -1.95% -21.06% 34.56% -
  Horiz. % 172.25% 129.02% 133.82% 80.77% 79.22% 65.44% 100.00%
NP 70,456 54,244 57,860 42,588 34,472 31,312 35,876 11.89%
  YoY % 29.89% -6.25% 35.86% 23.54% 10.09% -12.72% -
  Horiz. % 196.39% 151.20% 161.28% 118.71% 96.09% 87.28% 100.00%
NP to SH 70,456 54,244 57,860 43,128 34,472 31,372 35,876 11.89%
  YoY % 29.89% -6.25% 34.16% 25.11% 9.88% -12.55% -
  Horiz. % 196.39% 151.20% 161.28% 120.21% 96.09% 87.45% 100.00%
Tax Rate 24.00 % 23.50 % 23.00 % 19.68 % 22.89 % 21.26 % 26.47 % -1.62%
  YoY % 2.13% 2.17% 16.87% -14.02% 7.67% -19.68% -
  Horiz. % 90.67% 88.78% 86.89% 74.35% 86.48% 80.32% 100.00%
Total Cost 595,360 580,608 543,684 490,448 449,504 286,568 146,520 26.30%
  YoY % 2.54% 6.79% 10.85% 9.11% 56.86% 95.58% -
  Horiz. % 406.33% 396.27% 371.06% 334.73% 306.79% 195.58% 100.00%
Net Worth 635,424 540,662 496,410 206,429 463,071 457,492 205,045 20.72%
  YoY % 17.53% 8.91% 140.47% -55.42% 1.22% 123.12% -
  Horiz. % 309.89% 263.68% 242.10% 100.68% 225.84% 223.12% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 635,424 540,662 496,410 206,429 463,071 457,492 205,045 20.72%
  YoY % 17.53% 8.91% 140.47% -55.42% 1.22% 123.12% -
  Horiz. % 309.89% 263.68% 242.10% 100.68% 225.84% 223.12% 100.00%
NOSH 706,026 684,383 661,881 278,959 278,959 278,959 139,486 31.00%
  YoY % 3.16% 3.40% 137.27% 0.00% 0.00% 99.99% -
  Horiz. % 506.16% 490.64% 474.51% 199.99% 199.99% 199.99% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.58 % 8.54 % 9.62 % 7.99 % 7.12 % 9.85 % 19.67 % -9.81%
  YoY % 23.89% -11.23% 20.40% 12.22% -27.72% -49.92% -
  Horiz. % 53.79% 43.42% 48.91% 40.62% 36.20% 50.08% 100.00%
ROE 11.09 % 10.03 % 11.66 % 20.89 % 7.44 % 6.86 % 17.50 % -7.31%
  YoY % 10.57% -13.98% -44.18% 180.78% 8.45% -60.80% -
  Horiz. % 63.37% 57.31% 66.63% 119.37% 42.51% 39.20% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 94.30 92.76 90.88 191.08 173.49 113.95 130.76 -5.30%
  YoY % 1.66% 2.07% -52.44% 10.14% 52.25% -12.86% -
  Horiz. % 72.12% 70.94% 69.50% 146.13% 132.68% 87.14% 100.00%
EPS 9.96 7.92 8.76 15.28 13.72 11.24 25.72 -14.61%
  YoY % 25.76% -9.59% -42.67% 11.37% 22.06% -56.30% -
  Horiz. % 38.72% 30.79% 34.06% 59.41% 53.34% 43.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9000 0.7900 0.7500 0.7400 1.6600 1.6400 1.4700 -7.84%
  YoY % 13.92% 5.33% 1.35% -55.42% 1.22% 11.56% -
  Horiz. % 61.22% 53.74% 51.02% 50.34% 112.93% 111.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 70.70 67.41 63.87 56.60 51.39 33.75 19.37 24.06%
  YoY % 4.88% 5.54% 12.84% 10.14% 52.27% 74.24% -
  Horiz. % 365.00% 348.01% 329.74% 292.20% 265.31% 174.24% 100.00%
EPS 7.48 5.76 6.14 4.58 3.66 3.33 3.81 11.89%
  YoY % 29.86% -6.19% 34.06% 25.14% 9.91% -12.60% -
  Horiz. % 196.33% 151.18% 161.15% 120.21% 96.06% 87.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6747 0.5741 0.5271 0.2192 0.4917 0.4858 0.2177 20.73%
  YoY % 17.52% 8.92% 140.47% -55.42% 1.21% 123.15% -
  Horiz. % 309.92% 263.71% 242.12% 100.69% 225.86% 223.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.7500 1.3900 1.2800 2.8000 2.3100 2.5500 3.8800 -
P/RPS 2.92 1.50 1.41 1.47 1.33 2.24 2.97 -0.28%
  YoY % 94.67% 6.38% -4.08% 10.53% -40.62% -24.58% -
  Horiz. % 98.32% 50.51% 47.47% 49.49% 44.78% 75.42% 100.00%
P/EPS 27.56 17.54 14.64 18.11 18.69 22.67 15.09 10.55%
  YoY % 57.13% 19.81% -19.16% -3.10% -17.56% 50.23% -
  Horiz. % 182.64% 116.24% 97.02% 120.01% 123.86% 150.23% 100.00%
EY 3.63 5.70 6.83 5.52 5.35 4.41 6.63 -9.54%
  YoY % -36.32% -16.54% 23.73% 3.18% 21.32% -33.48% -
  Horiz. % 54.75% 85.97% 103.02% 83.26% 80.69% 66.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.06 1.76 1.71 3.78 1.39 1.55 2.64 2.49%
  YoY % 73.86% 2.92% -54.76% 171.94% -10.32% -41.29% -
  Horiz. % 115.91% 66.67% 64.77% 143.18% 52.65% 58.71% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 03/05/21 - 21/05/19 28/05/18 22/05/17 18/05/16 18/05/15 -
Price 2.9300 1.7200 1.3600 3.3500 2.3200 2.4000 3.9000 -
P/RPS 3.11 1.85 1.50 1.75 1.34 2.11 2.98 0.71%
  YoY % 68.11% 23.33% -14.29% 30.60% -36.49% -29.19% -
  Horiz. % 104.36% 62.08% 50.34% 58.72% 44.97% 70.81% 100.00%
P/EPS 29.36 21.70 15.56 21.67 18.77 21.34 15.16 11.63%
  YoY % 35.30% 39.46% -28.20% 15.45% -12.04% 40.77% -
  Horiz. % 193.67% 143.14% 102.64% 142.94% 123.81% 140.77% 100.00%
EY 3.41 4.61 6.43 4.62 5.33 4.69 6.59 -10.39%
  YoY % -26.03% -28.30% 39.18% -13.32% 13.65% -28.83% -
  Horiz. % 51.75% 69.95% 97.57% 70.11% 80.88% 71.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.26 2.18 1.81 4.53 1.40 1.46 2.65 3.51%
  YoY % 49.54% 20.44% -60.04% 223.57% -4.11% -44.91% -
  Horiz. % 123.02% 82.26% 68.30% 170.94% 52.83% 55.09% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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