Highlights

[DPHARMA] YoY Quarter Result on 2020-09-30 [#3]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 12-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     -4.09%    YoY -     -4.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 133,772 142,855 125,838 115,379 80,302 79,372 44,819 19.97%
  YoY % -6.36% 13.52% 9.06% 43.68% 1.17% 77.09% -
  Horiz. % 298.47% 318.74% 280.77% 257.43% 179.17% 177.09% 100.00%
PBT 18,568 19,768 15,838 14,207 7,516 11,621 11,287 8.64%
  YoY % -6.07% 24.81% 11.48% 89.02% -35.32% 2.96% -
  Horiz. % 164.51% 175.14% 140.32% 125.87% 66.59% 102.96% 100.00%
Tax -4,441 -4,909 -3,552 -3,080 -1,290 -2,998 -2,605 9.29%
  YoY % 9.53% -38.20% -15.32% -138.76% 56.97% -15.09% -
  Horiz. % 170.48% 188.45% 136.35% 118.23% 49.52% 115.09% 100.00%
NP 14,127 14,859 12,286 11,127 6,226 8,623 8,682 8.44%
  YoY % -4.93% 20.94% 10.42% 78.72% -27.80% -0.68% -
  Horiz. % 162.72% 171.15% 141.51% 128.16% 71.71% 99.32% 100.00%
NP to SH 14,127 14,859 12,286 11,405 6,341 8,623 8,682 8.44%
  YoY % -4.93% 20.94% 7.72% 79.86% -26.46% -0.68% -
  Horiz. % 162.72% 171.15% 141.51% 131.36% 73.04% 99.32% 100.00%
Tax Rate 23.92 % 24.83 % 22.43 % 21.68 % 17.16 % 25.80 % 23.08 % 0.60%
  YoY % -3.66% 10.70% 3.46% 26.34% -33.49% 11.79% -
  Horiz. % 103.64% 107.58% 97.18% 93.93% 74.35% 111.79% 100.00%
Total Cost 119,645 127,996 113,552 104,252 74,076 70,749 36,137 22.06%
  YoY % -6.52% 12.72% 8.92% 40.74% 4.70% 95.78% -
  Horiz. % 331.09% 354.20% 314.23% 288.49% 204.99% 195.78% 100.00%
Net Worth 584,565 505,919 501,487 474,230 451,913 268,509 187,531 20.84%
  YoY % 15.55% 0.88% 5.75% 4.94% 68.30% 43.18% -
  Horiz. % 311.72% 269.78% 267.42% 252.88% 240.98% 143.18% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 584,565 505,919 501,487 474,230 451,913 268,509 187,531 20.84%
  YoY % 15.55% 0.88% 5.75% 4.94% 68.30% 43.18% -
  Horiz. % 311.72% 269.78% 267.42% 252.88% 240.98% 143.18% 100.00%
NOSH 695,911 674,559 659,852 278,959 278,959 166,776 138,912 30.78%
  YoY % 3.17% 2.23% 136.54% 0.00% 67.27% 20.06% -
  Horiz. % 500.97% 485.60% 475.01% 200.82% 200.82% 120.06% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.56 % 10.40 % 9.76 % 9.64 % 7.75 % 10.86 % 19.37 % -9.61%
  YoY % 1.54% 6.56% 1.24% 24.39% -28.64% -43.93% -
  Horiz. % 54.52% 53.69% 50.39% 49.77% 40.01% 56.07% 100.00%
ROE 2.42 % 2.94 % 2.45 % 2.40 % 1.40 % 3.21 % 4.63 % -10.24%
  YoY % -17.69% 20.00% 2.08% 71.43% -56.39% -30.67% -
  Horiz. % 52.27% 63.50% 52.92% 51.84% 30.24% 69.33% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 19.22 21.18 19.07 41.36 28.79 47.59 32.26 -8.26%
  YoY % -9.25% 11.06% -53.89% 43.66% -39.50% 47.52% -
  Horiz. % 59.58% 65.65% 59.11% 128.21% 89.24% 147.52% 100.00%
EPS 2.03 2.20 1.86 3.99 2.23 5.17 6.25 -17.08%
  YoY % -7.73% 18.28% -53.38% 78.92% -56.87% -17.28% -
  Horiz. % 32.48% 35.20% 29.76% 63.84% 35.68% 82.72% 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 0.8400 0.7500 0.7600 1.7000 1.6200 1.6100 1.3500 -7.60%
  YoY % 12.00% -1.32% -55.29% 4.94% 0.62% 19.26% -
  Horiz. % 62.22% 55.56% 56.30% 125.93% 120.00% 119.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.94 20.22 17.82 16.33 11.37 11.24 6.35 19.96%
  YoY % -6.33% 13.47% 9.12% 43.62% 1.16% 77.01% -
  Horiz. % 298.27% 318.43% 280.63% 257.17% 179.06% 177.01% 100.00%
EPS 2.00 2.10 1.74 1.61 0.90 1.22 1.23 8.43%
  YoY % -4.76% 20.69% 8.07% 78.89% -26.23% -0.81% -
  Horiz. % 162.60% 170.73% 141.46% 130.89% 73.17% 99.19% 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 0.8276 0.7163 0.7100 0.6714 0.6398 0.3801 0.2655 20.84%
  YoY % 15.54% 0.89% 5.75% 4.94% 68.32% 43.16% -
  Horiz. % 311.71% 269.79% 267.42% 252.88% 240.98% 143.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.1600 1.4000 1.2300 2.2000 2.0600 2.7200 3.1700 -
P/RPS 16.44 6.61 6.45 5.32 7.16 5.72 9.83 8.94%
  YoY % 148.71% 2.48% 21.24% -25.70% 25.17% -41.81% -
  Horiz. % 167.24% 67.24% 65.62% 54.12% 72.84% 58.19% 100.00%
P/EPS 155.66 63.56 66.06 53.81 90.63 52.61 50.72 20.53%
  YoY % 144.90% -3.78% 22.77% -40.63% 72.27% 3.73% -
  Horiz. % 306.90% 125.32% 130.24% 106.09% 178.69% 103.73% 100.00%
EY 0.64 1.57 1.51 1.86 1.10 1.90 1.97 -17.07%
  YoY % -59.24% 3.97% -18.82% 69.09% -42.11% -3.55% -
  Horiz. % 32.49% 79.70% 76.65% 94.42% 55.84% 96.45% 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 3.76 1.87 1.62 1.29 1.27 1.69 2.35 8.14%
  YoY % 101.07% 15.43% 25.58% 1.57% -24.85% -28.09% -
  Horiz. % 160.00% 79.57% 68.94% 54.89% 54.04% 71.91% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 12/11/20 29/11/19 28/11/18 17/11/17 21/11/16 24/11/15 21/11/14 -
Price 4.0400 1.3900 1.0700 2.2000 2.1000 2.7000 3.0100 -
P/RPS 21.02 6.56 5.61 5.32 7.30 5.67 9.33 14.48%
  YoY % 220.43% 16.93% 5.45% -27.12% 28.75% -39.23% -
  Horiz. % 225.29% 70.31% 60.13% 57.02% 78.24% 60.77% 100.00%
P/EPS 199.01 63.10 57.47 53.81 92.39 52.22 48.16 26.65%
  YoY % 215.39% 9.80% 6.80% -41.76% 76.92% 8.43% -
  Horiz. % 413.23% 131.02% 119.33% 111.73% 191.84% 108.43% 100.00%
EY 0.50 1.58 1.74 1.86 1.08 1.91 2.08 -21.13%
  YoY % -68.35% -9.20% -6.45% 72.22% -43.46% -8.17% -
  Horiz. % 24.04% 75.96% 83.65% 89.42% 51.92% 91.83% 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 4.81 1.85 1.41 1.29 1.30 1.68 2.23 13.66%
  YoY % 160.00% 31.21% 9.30% -0.77% -22.62% -24.66% -
  Horiz. % 215.70% 82.96% 63.23% 57.85% 58.30% 75.34% 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
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS