Highlights

[DPHARMA] YoY Quarter Result on 2017-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     4.08%    YoY -     40.84%
Quarter Report


View:


Show?  YoY % Horiz. %

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 134,086 137,755 115,634 112,253 74,033 89,401 51,024 17.45%
  YoY % -2.66% 19.13% 3.01% 51.63% -17.19% 75.21% -
  Horiz. % 262.79% 269.98% 226.63% 220.00% 145.09% 175.21% 100.00%
PBT 20,471 13,939 17,658 12,825 6,299 17,529 13,921 6.63%
  YoY % 46.86% -21.06% 37.68% 103.60% -64.07% 25.92% -
  Horiz. % 147.05% 100.13% 126.84% 92.13% 45.25% 125.92% 100.00%
Tax -4,278 -1,906 -3,289 -1,057 2,532 0 0 -
  YoY % -124.45% 42.05% -211.16% -141.75% 0.00% 0.00% -
  Horiz. % -168.96% -75.28% -129.90% -41.75% 100.00% - -
NP 16,193 12,033 14,369 11,768 8,831 17,529 13,921 2.55%
  YoY % 34.57% -16.26% 22.10% 33.26% -49.62% 25.92% -
  Horiz. % 116.32% 86.44% 103.22% 84.53% 63.44% 125.92% 100.00%
NP to SH 16,193 12,033 14,369 11,870 8,428 15,335 11,119 6.46%
  YoY % 34.57% -16.26% 21.05% 40.84% -45.04% 37.92% -
  Horiz. % 145.63% 108.22% 129.23% 106.75% 75.80% 137.92% 100.00%
Tax Rate 20.90 % 13.67 % 18.63 % 8.24 % -40.20 % - % - % -
  YoY % 52.89% -26.62% 126.09% 120.50% 0.00% 0.00% -
  Horiz. % -51.99% -34.00% -46.34% -20.50% 100.00% - -
Total Cost 117,893 125,722 101,265 100,485 65,202 71,872 37,103 21.23%
  YoY % -6.23% 24.15% 0.78% 54.11% -9.28% 93.71% -
  Horiz. % 317.75% 338.85% 272.93% 270.83% 175.73% 193.71% 100.00%
Net Worth 642,484 525,364 483,173 479,809 454,703 270,177 192,951 22.18%
  YoY % 22.29% 8.73% 0.70% 5.52% 68.30% 40.02% -
  Horiz. % 332.98% 272.28% 250.41% 248.67% 235.66% 140.02% 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 42,361 34,114 26,475 16,737 11,158 9,172 20,128 13.19%
  YoY % 24.17% 28.85% 58.18% 50.00% 21.65% -54.43% -
  Horiz. % 210.46% 169.49% 131.53% 83.16% 55.44% 45.57% 100.00%
Div Payout % 261.60 % 283.51 % 184.25 % 141.01 % 132.40 % 59.82 % 181.02 % 6.32%
  YoY % -7.73% 53.87% 30.66% 6.50% 121.33% -66.95% -
  Horiz. % 144.51% 156.62% 101.78% 77.90% 73.14% 33.05% 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 642,484 525,364 483,173 479,809 454,703 270,177 192,951 22.18%
  YoY % 22.29% 8.73% 0.70% 5.52% 68.30% 40.02% -
  Horiz. % 332.98% 272.28% 250.41% 248.67% 235.66% 140.02% 100.00%
NOSH 706,026 682,292 661,881 278,959 278,959 166,776 138,813 31.11%
  YoY % 3.48% 3.08% 137.27% 0.00% 67.27% 20.14% -
  Horiz. % 508.61% 491.52% 476.81% 200.96% 200.96% 120.14% 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 12.08 % 8.74 % 12.43 % 10.48 % 11.93 % 19.61 % 27.28 % -12.68%
  YoY % 38.22% -29.69% 18.61% -12.15% -39.16% -28.12% -
  Horiz. % 44.28% 32.04% 45.56% 38.42% 43.73% 71.88% 100.00%
ROE 2.52 % 2.29 % 2.97 % 2.47 % 1.85 % 5.68 % 5.76 % -12.86%
  YoY % 10.04% -22.90% 20.24% 33.51% -67.43% -1.39% -
  Horiz. % 43.75% 39.76% 51.56% 42.88% 32.12% 98.61% 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 18.99 20.19 17.47 40.24 26.54 53.61 36.76 -10.42%
  YoY % -5.94% 15.57% -56.59% 51.62% -50.49% 45.84% -
  Horiz. % 51.66% 54.92% 47.52% 109.47% 72.20% 145.84% 100.00%
EPS 2.29 1.76 2.17 4.22 3.41 9.19 8.01 -18.82%
  YoY % 30.11% -18.89% -48.58% 23.75% -62.89% 14.73% -
  Horiz. % 28.59% 21.97% 27.09% 52.68% 42.57% 114.73% 100.00%
DPS 6.00 5.00 4.00 6.00 4.00 5.50 14.50 -13.66%
  YoY % 20.00% 25.00% -33.33% 50.00% -27.27% -62.07% -
  Horiz. % 41.38% 34.48% 27.59% 41.38% 27.59% 37.93% 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 14.24 14.63 12.28 11.92 7.86 9.49 5.42 17.45%
  YoY % -2.67% 19.14% 3.02% 51.65% -17.18% 75.09% -
  Horiz. % 262.73% 269.93% 226.57% 219.93% 145.02% 175.09% 100.00%
EPS 1.72 1.28 1.53 1.26 0.89 1.63 1.18 6.48%
  YoY % 34.38% -16.34% 21.43% 41.57% -45.40% 38.14% -
  Horiz. % 145.76% 108.47% 129.66% 106.78% 75.42% 138.14% 100.00%
DPS 4.50 3.62 2.81 1.78 1.18 0.97 2.14 13.18%
  YoY % 24.31% 28.83% 57.87% 50.85% 21.65% -54.67% -
  Horiz. % 210.28% 169.16% 131.31% 83.18% 55.14% 45.33% 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 17.80 7.03 5.44 6.29 7.46 4.89 6.80 17.38%
  YoY % 153.20% 29.23% -13.51% -15.68% 52.56% -28.09% -
  Horiz. % 261.76% 103.38% 80.00% 92.50% 109.71% 71.91% 100.00%
P/EPS 147.37 80.52 43.76 59.46 65.54 28.49 31.21 29.49%
  YoY % 83.02% 84.00% -26.40% -9.28% 130.05% -8.72% -
  Horiz. % 472.19% 257.99% 140.21% 190.52% 210.00% 91.28% 100.00%
EY 0.68 1.24 2.29 1.68 1.53 3.51 3.20 -22.73%
  YoY % -45.16% -45.85% 36.31% 9.80% -56.41% 9.69% -
  Horiz. % 21.25% 38.75% 71.56% 52.50% 47.81% 109.69% 100.00%
DY 1.78 3.52 4.21 2.37 2.02 2.10 5.80 -17.86%
  YoY % -49.43% -16.39% 77.64% 17.33% -3.81% -63.79% -
  Horiz. % 30.69% 60.69% 72.59% 40.86% 34.83% 36.21% 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 18.01 8.12 5.90 7.38 8.40 4.87 7.94 14.61%
  YoY % 121.80% 37.63% -20.05% -12.14% 72.48% -38.66% -
  Horiz. % 226.83% 102.27% 74.31% 92.95% 105.79% 61.34% 100.00%
P/EPS 149.11 92.99 47.45 69.80 73.81 28.39 36.45 26.44%
  YoY % 60.35% 95.97% -32.02% -5.43% 159.99% -22.11% -
  Horiz. % 409.08% 255.12% 130.18% 191.50% 202.50% 77.89% 100.00%
EY 0.67 1.08 2.11 1.43 1.35 3.52 2.74 -20.91%
  YoY % -37.96% -48.82% 47.55% 5.93% -61.65% 28.47% -
  Horiz. % 24.45% 39.42% 77.01% 52.19% 49.27% 128.47% 100.00%
DY 1.75 3.05 3.88 2.02 1.79 2.11 4.97 -15.95%
  YoY % -42.62% -21.39% 92.08% 12.85% -15.17% -57.55% -
  Horiz. % 35.21% 61.37% 78.07% 40.64% 36.02% 42.45% 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
 
 

2287 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.780.00 
 UCREST 0.2450.00 
 PUC 0.130.00 
 WILLOW 0.4150.00 
 IRIS 0.200.00 
 3A 1.060.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1350.00 
 GHLSYS 2.020.00 
PARTNERS & BROKERS