Highlights

[DPHARMA] YoY Quarter Result on 2018-06-30 [#2]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 26-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -4.11%    YoY -     7.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 143,331 145,466 123,991 117,049 79,135 56,308 40,623 23.36%
  YoY % -1.47% 17.32% 5.93% 47.91% 40.54% 38.61% -
  Horiz. % 352.83% 358.09% 305.22% 288.13% 194.80% 138.61% 100.00%
PBT 19,391 18,316 12,915 12,642 7,723 8,407 10,107 11.46%
  YoY % 5.87% 41.82% 2.16% 63.69% -8.14% -16.82% -
  Horiz. % 191.86% 181.22% 127.78% 125.08% 76.41% 83.18% 100.00%
Tax -4,662 -4,400 -2,576 -3,001 -3,782 -2,559 -2,594 10.25%
  YoY % -5.95% -70.81% 14.16% 20.65% -47.79% 1.35% -
  Horiz. % 179.72% 169.62% 99.31% 115.69% 145.80% 98.65% 100.00%
NP 14,729 13,916 10,339 9,641 3,941 5,848 7,513 11.86%
  YoY % 5.84% 34.60% 7.24% 144.63% -32.61% -22.16% -
  Horiz. % 196.05% 185.23% 137.61% 128.32% 52.46% 77.84% 100.00%
NP to SH 14,729 13,916 10,339 9,653 4,503 5,848 7,513 11.86%
  YoY % 5.84% 34.60% 7.11% 114.37% -23.00% -22.16% -
  Horiz. % 196.05% 185.23% 137.61% 128.48% 59.94% 77.84% 100.00%
Tax Rate 24.04 % 24.02 % 19.95 % 23.74 % 48.97 % 30.44 % 25.67 % -1.09%
  YoY % 0.08% 20.40% -15.96% -51.52% 60.87% 18.58% -
  Horiz. % 93.65% 93.57% 77.72% 92.48% 190.77% 118.58% 100.00%
Total Cost 128,602 131,550 113,652 107,408 75,194 50,460 33,110 25.35%
  YoY % -2.24% 15.75% 5.81% 42.84% 49.02% 52.40% -
  Horiz. % 388.41% 397.31% 343.26% 324.40% 227.10% 152.40% 100.00%
Net Worth 581,725 503,029 209,983 463,071 446,334 189,815 179,145 21.67%
  YoY % 15.64% 139.56% -54.65% 3.75% 135.14% 5.96% -
  Horiz. % 324.72% 280.79% 117.21% 258.49% 249.15% 105.96% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 3,421 6,618 4,199 6,973 6,973 5,582 5,554 -7.75%
  YoY % -48.30% 57.60% -39.78% 0.00% 24.92% 0.50% -
  Horiz. % 61.60% 119.15% 75.60% 125.55% 125.55% 100.50% 100.00%
Div Payout % 23.23 % 47.56 % 40.62 % 72.25 % 154.87 % 95.47 % 73.94 % -17.53%
  YoY % -51.16% 17.09% -43.78% -53.35% 62.22% 29.12% -
  Horiz. % 31.42% 64.32% 54.94% 97.71% 209.45% 129.12% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 581,725 503,029 209,983 463,071 446,334 189,815 179,145 21.67%
  YoY % 15.64% 139.56% -54.65% 3.75% 135.14% 5.96% -
  Horiz. % 324.72% 280.79% 117.21% 258.49% 249.15% 105.96% 100.00%
NOSH 684,383 661,881 279,978 278,959 278,959 139,570 138,872 30.42%
  YoY % 3.40% 136.40% 0.37% 0.00% 99.87% 0.50% -
  Horiz. % 492.81% 476.61% 201.61% 200.87% 200.87% 100.50% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.28 % 9.57 % 8.34 % 8.24 % 4.98 % 10.39 % 18.49 % -9.31%
  YoY % 7.42% 14.75% 1.21% 65.46% -52.07% -43.81% -
  Horiz. % 55.60% 51.76% 45.11% 44.56% 26.93% 56.19% 100.00%
ROE 2.53 % 2.77 % 4.92 % 2.08 % 1.01 % 3.08 % 4.19 % -8.06%
  YoY % -8.66% -43.70% 136.54% 105.94% -67.21% -26.49% -
  Horiz. % 60.38% 66.11% 117.42% 49.64% 24.11% 73.51% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 20.94 21.98 44.29 41.96 28.37 40.34 29.25 -5.41%
  YoY % -4.73% -50.37% 5.55% 47.90% -29.67% 37.91% -
  Horiz. % 71.59% 75.15% 151.42% 143.45% 96.99% 137.91% 100.00%
EPS 2.15 2.07 1.59 3.46 1.41 4.19 5.41 -14.24%
  YoY % 3.86% 30.19% -54.05% 145.39% -66.35% -22.55% -
  Horiz. % 39.74% 38.26% 29.39% 63.96% 26.06% 77.45% 100.00%
DPS 0.50 1.00 1.50 2.50 2.50 4.00 4.00 -29.27%
  YoY % -50.00% -33.33% -40.00% 0.00% -37.50% 0.00% -
  Horiz. % 12.50% 25.00% 37.50% 62.50% 62.50% 100.00% 100.00%
NAPS 0.8500 0.7600 0.7500 1.6600 1.6000 1.3600 1.2900 -6.71%
  YoY % 11.84% 1.33% -54.82% 3.75% 17.65% 5.43% -
  Horiz. % 65.89% 58.91% 58.14% 128.68% 124.03% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 20.29 20.59 17.55 16.57 11.20 7.97 5.75 23.36%
  YoY % -1.46% 17.32% 5.91% 47.95% 40.53% 38.61% -
  Horiz. % 352.87% 358.09% 305.22% 288.17% 194.78% 138.61% 100.00%
EPS 2.09 1.97 1.46 1.37 0.64 0.83 1.06 11.97%
  YoY % 6.09% 34.93% 6.57% 114.06% -22.89% -21.70% -
  Horiz. % 197.17% 185.85% 137.74% 129.25% 60.38% 78.30% 100.00%
DPS 0.48 0.94 0.59 0.99 0.99 0.79 0.79 -7.96%
  YoY % -48.94% 59.32% -40.40% 0.00% 25.32% 0.00% -
  Horiz. % 60.76% 118.99% 74.68% 125.32% 125.32% 100.00% 100.00%
NAPS 0.8236 0.7122 0.2973 0.6556 0.6319 0.2687 0.2536 21.67%
  YoY % 15.64% 139.56% -54.65% 3.75% 135.17% 5.95% -
  Horiz. % 324.76% 280.84% 117.23% 258.52% 249.17% 105.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.6200 1.3700 1.3000 2.2500 2.0400 2.6500 2.9700 -
P/RPS 7.74 6.23 2.94 5.36 7.19 6.57 10.15 -4.41%
  YoY % 24.24% 111.90% -45.15% -25.45% 9.44% -35.27% -
  Horiz. % 76.26% 61.38% 28.97% 52.81% 70.84% 64.73% 100.00%
P/EPS 75.27 65.16 35.20 65.02 126.38 63.25 54.90 5.40%
  YoY % 15.52% 85.11% -45.86% -48.55% 99.81% 15.21% -
  Horiz. % 137.10% 118.69% 64.12% 118.43% 230.20% 115.21% 100.00%
EY 1.33 1.53 2.84 1.54 0.79 1.58 1.82 -5.09%
  YoY % -13.07% -46.13% 84.42% 94.94% -50.00% -13.19% -
  Horiz. % 73.08% 84.07% 156.04% 84.62% 43.41% 86.81% 100.00%
DY 0.31 0.73 1.15 1.11 1.23 1.51 1.35 -21.73%
  YoY % -57.53% -36.52% 3.60% -9.76% -18.54% 11.85% -
  Horiz. % 22.96% 54.07% 85.19% 82.22% 91.11% 111.85% 100.00%
P/NAPS 1.91 1.80 1.73 1.36 1.28 1.95 2.30 -3.05%
  YoY % 6.11% 4.05% 27.21% 6.25% -34.36% -15.22% -
  Horiz. % 83.04% 78.26% 75.22% 59.13% 55.65% 84.78% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 13/08/20 30/08/19 26/11/18 25/08/17 22/08/16 25/08/15 26/08/14 -
Price 3.1500 1.4100 1.0800 2.0300 2.1400 2.4000 3.3700 -
P/RPS 15.04 6.42 2.44 4.84 7.54 5.95 11.52 4.54%
  YoY % 134.27% 163.11% -49.59% -35.81% 26.72% -48.35% -
  Horiz. % 130.56% 55.73% 21.18% 42.01% 65.45% 51.65% 100.00%
P/EPS 146.36 67.06 29.25 58.66 132.57 57.28 62.29 15.29%
  YoY % 118.25% 129.26% -50.14% -55.75% 131.44% -8.04% -
  Horiz. % 234.97% 107.66% 46.96% 94.17% 212.83% 91.96% 100.00%
EY 0.68 1.49 3.42 1.70 0.75 1.75 1.61 -13.37%
  YoY % -54.36% -56.43% 101.18% 126.67% -57.14% 8.70% -
  Horiz. % 42.24% 92.55% 212.42% 105.59% 46.58% 108.70% 100.00%
DY 0.16 0.71 1.39 1.23 1.17 1.67 1.19 -28.40%
  YoY % -77.46% -48.92% 13.01% 5.13% -29.94% 40.34% -
  Horiz. % 13.45% 59.66% 116.81% 103.36% 98.32% 140.34% 100.00%
P/NAPS 3.71 1.86 1.44 1.22 1.34 1.76 2.61 6.03%
  YoY % 99.46% 29.17% 18.03% -8.96% -23.86% -32.57% -
  Horiz. % 142.15% 71.26% 55.17% 46.74% 51.34% 67.43% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS