Highlights

[DPHARMA] YoY Quarter Result on 2016-03-31 [#1]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -48.86%    YoY -     -12.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 150,386 133,259 120,994 79,470 45,599 40,495 37,837 25.85%
  YoY % 12.85% 10.14% 52.25% 74.28% 12.60% 7.02% -
  Horiz. % 397.46% 352.19% 319.78% 210.03% 120.51% 107.02% 100.00%
PBT 18,786 13,255 11,176 9,941 12,198 11,175 8,956 13.13%
  YoY % 41.73% 18.60% 12.42% -18.50% 9.15% 24.78% -
  Horiz. % 209.76% 148.00% 124.79% 111.00% 136.20% 124.78% 100.00%
Tax -4,321 -2,608 -2,558 -2,113 -3,229 -2,810 -2,257 11.43%
  YoY % -65.68% -1.95% -21.06% 34.56% -14.91% -24.50% -
  Horiz. % 191.45% 115.55% 113.34% 93.62% 143.07% 124.50% 100.00%
NP 14,465 10,647 8,618 7,828 8,969 8,365 6,699 13.68%
  YoY % 35.86% 23.54% 10.09% -12.72% 7.22% 24.87% -
  Horiz. % 215.93% 158.93% 128.65% 116.85% 133.89% 124.87% 100.00%
NP to SH 14,465 10,782 8,618 7,843 8,969 8,365 6,699 13.68%
  YoY % 34.16% 25.11% 9.88% -12.55% 7.22% 24.87% -
  Horiz. % 215.93% 160.95% 128.65% 117.08% 133.89% 124.87% 100.00%
Tax Rate 23.00 % 19.68 % 22.89 % 21.26 % 26.47 % 25.15 % 25.20 % -1.51%
  YoY % 16.87% -14.02% 7.67% -19.68% 5.25% -0.20% -
  Horiz. % 91.27% 78.10% 90.83% 84.37% 105.04% 99.80% 100.00%
Total Cost 135,921 122,612 112,376 71,642 36,630 32,130 31,138 27.83%
  YoY % 10.85% 9.11% 56.86% 95.58% 14.01% 3.19% -
  Horiz. % 436.51% 393.77% 360.90% 230.08% 117.64% 103.19% 100.00%
Net Worth 496,410 206,429 463,071 457,492 205,045 190,050 176,143 18.84%
  YoY % 140.47% -55.42% 1.22% 123.12% 7.89% 7.90% -
  Horiz. % 281.82% 117.19% 262.89% 259.73% 116.41% 107.90% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 496,410 206,429 463,071 457,492 205,045 190,050 176,143 18.84%
  YoY % 140.47% -55.42% 1.22% 123.12% 7.89% 7.90% -
  Horiz. % 281.82% 117.19% 262.89% 259.73% 116.41% 107.90% 100.00%
NOSH 661,881 278,959 278,959 278,959 139,486 138,723 138,695 29.74%
  YoY % 137.27% 0.00% 0.00% 99.99% 0.55% 0.02% -
  Horiz. % 477.22% 201.13% 201.13% 201.13% 100.57% 100.02% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.62 % 7.99 % 7.12 % 9.85 % 19.67 % 20.66 % 17.70 % -9.66%
  YoY % 20.40% 12.22% -27.72% -49.92% -4.79% 16.72% -
  Horiz. % 54.35% 45.14% 40.23% 55.65% 111.13% 116.72% 100.00%
ROE 2.91 % 5.22 % 1.86 % 1.71 % 4.37 % 4.40 % 3.80 % -4.35%
  YoY % -44.25% 180.65% 8.77% -60.87% -0.68% 15.79% -
  Horiz. % 76.58% 137.37% 48.95% 45.00% 115.00% 115.79% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 22.72 47.77 43.37 28.49 32.69 29.19 27.28 -3.00%
  YoY % -52.44% 10.15% 52.23% -12.85% 11.99% 7.00% -
  Horiz. % 83.28% 175.11% 158.98% 104.44% 119.83% 107.00% 100.00%
EPS 2.19 3.82 3.43 2.81 6.43 6.03 4.83 -12.35%
  YoY % -42.67% 11.37% 22.06% -56.30% 6.63% 24.84% -
  Horiz. % 45.34% 79.09% 71.01% 58.18% 133.13% 124.84% 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 0.7500 0.7400 1.6600 1.6400 1.4700 1.3700 1.2700 -8.40%
  YoY % 1.35% -55.42% 1.22% 11.56% 7.30% 7.87% -
  Horiz. % 59.06% 58.27% 130.71% 129.13% 115.75% 107.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 21.29 18.87 17.13 11.25 6.46 5.73 5.36 25.83%
  YoY % 12.82% 10.16% 52.27% 74.15% 12.74% 6.90% -
  Horiz. % 397.20% 352.05% 319.59% 209.89% 120.52% 106.90% 100.00%
EPS 2.05 1.53 1.22 1.11 1.27 1.18 0.95 13.67%
  YoY % 33.99% 25.41% 9.91% -12.60% 7.63% 24.21% -
  Horiz. % 215.79% 161.05% 128.42% 116.84% 133.68% 124.21% 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 0.7028 0.2923 0.6556 0.6477 0.2903 0.2691 0.2494 18.84%
  YoY % 140.44% -55.41% 1.22% 123.11% 7.88% 7.90% -
  Horiz. % 281.80% 117.20% 262.87% 259.70% 116.40% 107.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.2800 2.8000 2.3100 2.5500 3.8800 3.0300 2.2300 -
P/RPS 5.63 5.86 5.33 8.95 11.87 10.38 8.17 -6.01%
  YoY % -3.92% 9.94% -40.45% -24.60% 14.35% 27.05% -
  Horiz. % 68.91% 71.73% 65.24% 109.55% 145.29% 127.05% 100.00%
P/EPS 58.57 72.44 74.77 90.70 60.34 50.25 46.17 4.04%
  YoY % -19.15% -3.12% -17.56% 50.31% 20.08% 8.84% -
  Horiz. % 126.86% 156.90% 161.94% 196.45% 130.69% 108.84% 100.00%
EY 1.71 1.38 1.34 1.10 1.66 1.99 2.17 -3.89%
  YoY % 23.91% 2.99% 21.82% -33.73% -16.58% -8.29% -
  Horiz. % 78.80% 63.59% 61.75% 50.69% 76.50% 91.71% 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 1.71 3.78 1.39 1.55 2.64 2.21 1.76 -0.48%
  YoY % -54.76% 171.94% -10.32% -41.29% 19.46% 25.57% -
  Horiz. % 97.16% 214.77% 78.98% 88.07% 150.00% 125.57% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 28/05/18 22/05/17 18/05/16 18/05/15 20/05/14 27/05/13 -
Price 1.3600 3.3500 2.3200 2.4000 3.9000 3.0900 2.5100 -
P/RPS 5.99 7.01 5.35 8.42 11.93 10.59 9.20 -6.90%
  YoY % -14.55% 31.03% -36.46% -29.42% 12.65% 15.11% -
  Horiz. % 65.11% 76.20% 58.15% 91.52% 129.67% 115.11% 100.00%
P/EPS 62.23 86.67 75.10 85.36 60.65 51.24 51.97 3.05%
  YoY % -28.20% 15.41% -12.02% 40.74% 18.36% -1.40% -
  Horiz. % 119.74% 166.77% 144.51% 164.25% 116.70% 98.60% 100.00%
EY 1.61 1.15 1.33 1.17 1.65 1.95 1.92 -2.89%
  YoY % 40.00% -13.53% 13.68% -29.09% -15.38% 1.56% -
  Horiz. % 83.85% 59.90% 69.27% 60.94% 85.94% 101.56% 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 1.81 4.53 1.40 1.46 2.65 2.26 1.98 -1.48%
  YoY % -60.04% 223.57% -4.11% -44.91% 17.26% 14.14% -
  Horiz. % 91.41% 228.79% 70.71% 73.74% 133.84% 114.14% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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