Highlights

[DPHARMA] YoY Quarter Result on 2017-03-31 [#1]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     2.25%    YoY -     9.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 158,713 150,386 133,259 120,994 79,470 45,599 40,495 25.54%
  YoY % 5.54% 12.85% 10.14% 52.25% 74.28% 12.60% -
  Horiz. % 391.93% 371.37% 329.08% 298.79% 196.25% 112.60% 100.00%
PBT 17,727 18,786 13,255 11,176 9,941 12,198 11,175 7.99%
  YoY % -5.64% 41.73% 18.60% 12.42% -18.50% 9.15% -
  Horiz. % 158.63% 168.11% 118.61% 100.01% 88.96% 109.15% 100.00%
Tax -4,166 -4,321 -2,608 -2,558 -2,113 -3,229 -2,810 6.78%
  YoY % 3.59% -65.68% -1.95% -21.06% 34.56% -14.91% -
  Horiz. % 148.26% 153.77% 92.81% 91.03% 75.20% 114.91% 100.00%
NP 13,561 14,465 10,647 8,618 7,828 8,969 8,365 8.38%
  YoY % -6.25% 35.86% 23.54% 10.09% -12.72% 7.22% -
  Horiz. % 162.12% 172.92% 127.28% 103.02% 93.58% 107.22% 100.00%
NP to SH 13,561 14,465 10,782 8,618 7,843 8,969 8,365 8.38%
  YoY % -6.25% 34.16% 25.11% 9.88% -12.55% 7.22% -
  Horiz. % 162.12% 172.92% 128.89% 103.02% 93.76% 107.22% 100.00%
Tax Rate 23.50 % 23.00 % 19.68 % 22.89 % 21.26 % 26.47 % 25.15 % -1.12%
  YoY % 2.17% 16.87% -14.02% 7.67% -19.68% 5.25% -
  Horiz. % 93.44% 91.45% 78.25% 91.01% 84.53% 105.25% 100.00%
Total Cost 145,152 135,921 122,612 112,376 71,642 36,630 32,130 28.54%
  YoY % 6.79% 10.85% 9.11% 56.86% 95.58% 14.01% -
  Horiz. % 451.76% 423.03% 381.61% 349.75% 222.98% 114.01% 100.00%
Net Worth 540,662 496,410 206,429 463,071 457,492 205,045 190,050 19.02%
  YoY % 8.91% 140.47% -55.42% 1.22% 123.12% 7.89% -
  Horiz. % 284.48% 261.20% 108.62% 243.66% 240.72% 107.89% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 540,662 496,410 206,429 463,071 457,492 205,045 190,050 19.02%
  YoY % 8.91% 140.47% -55.42% 1.22% 123.12% 7.89% -
  Horiz. % 284.48% 261.20% 108.62% 243.66% 240.72% 107.89% 100.00%
NOSH 684,383 661,881 278,959 278,959 278,959 139,486 138,723 30.44%
  YoY % 3.40% 137.27% 0.00% 0.00% 99.99% 0.55% -
  Horiz. % 493.34% 477.12% 201.09% 201.09% 201.09% 100.55% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.54 % 9.62 % 7.99 % 7.12 % 9.85 % 19.67 % 20.66 % -13.68%
  YoY % -11.23% 20.40% 12.22% -27.72% -49.92% -4.79% -
  Horiz. % 41.34% 46.56% 38.67% 34.46% 47.68% 95.21% 100.00%
ROE 2.51 % 2.91 % 5.22 % 1.86 % 1.71 % 4.37 % 4.40 % -8.92%
  YoY % -13.75% -44.25% 180.65% 8.77% -60.87% -0.68% -
  Horiz. % 57.05% 66.14% 118.64% 42.27% 38.86% 99.32% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 23.19 22.72 47.77 43.37 28.49 32.69 29.19 -3.76%
  YoY % 2.07% -52.44% 10.15% 52.23% -12.85% 11.99% -
  Horiz. % 79.45% 77.83% 163.65% 148.58% 97.60% 111.99% 100.00%
EPS 1.98 2.19 3.82 3.43 2.81 6.43 6.03 -16.93%
  YoY % -9.59% -42.67% 11.37% 22.06% -56.30% 6.63% -
  Horiz. % 32.84% 36.32% 63.35% 56.88% 46.60% 106.63% 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 0.7900 0.7500 0.7400 1.6600 1.6400 1.4700 1.3700 -8.76%
  YoY % 5.33% 1.35% -55.42% 1.22% 11.56% 7.30% -
  Horiz. % 57.66% 54.74% 54.01% 121.17% 119.71% 107.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 706,330
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 22.47 21.29 18.87 17.13 11.25 6.46 5.73 25.55%
  YoY % 5.54% 12.82% 10.16% 52.27% 74.15% 12.74% -
  Horiz. % 392.15% 371.55% 329.32% 298.95% 196.34% 112.74% 100.00%
EPS 1.92 2.05 1.53 1.22 1.11 1.27 1.18 8.44%
  YoY % -6.34% 33.99% 25.41% 9.91% -12.60% 7.63% -
  Horiz. % 162.71% 173.73% 129.66% 103.39% 94.07% 107.63% 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 0.7655 0.7028 0.2923 0.6556 0.6477 0.2903 0.2691 19.02%
  YoY % 8.92% 140.44% -55.41% 1.22% 123.11% 7.88% -
  Horiz. % 284.47% 261.17% 108.62% 243.63% 240.69% 107.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.3900 1.2800 2.8000 2.3100 2.5500 3.8800 3.0300 -
P/RPS 5.99 5.63 5.86 5.33 8.95 11.87 10.38 -8.75%
  YoY % 6.39% -3.92% 9.94% -40.45% -24.60% 14.35% -
  Horiz. % 57.71% 54.24% 56.45% 51.35% 86.22% 114.35% 100.00%
P/EPS 70.15 58.57 72.44 74.77 90.70 60.34 50.25 5.71%
  YoY % 19.77% -19.15% -3.12% -17.56% 50.31% 20.08% -
  Horiz. % 139.60% 116.56% 144.16% 148.80% 180.50% 120.08% 100.00%
EY 1.43 1.71 1.38 1.34 1.10 1.66 1.99 -5.35%
  YoY % -16.37% 23.91% 2.99% 21.82% -33.73% -16.58% -
  Horiz. % 71.86% 85.93% 69.35% 67.34% 55.28% 83.42% 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 1.76 1.71 3.78 1.39 1.55 2.64 2.21 -3.72%
  YoY % 2.92% -54.76% 171.94% -10.32% -41.29% 19.46% -
  Horiz. % 79.64% 77.38% 171.04% 62.90% 70.14% 119.46% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date - 21/05/19 28/05/18 22/05/17 18/05/16 18/05/15 20/05/14 -
Price 1.7200 1.3600 3.3500 2.3200 2.4000 3.9000 3.0900 -
P/RPS 7.42 5.99 7.01 5.35 8.42 11.93 10.59 -5.75%
  YoY % 23.87% -14.55% 31.03% -36.46% -29.42% 12.65% -
  Horiz. % 70.07% 56.56% 66.19% 50.52% 79.51% 112.65% 100.00%
P/EPS 86.80 62.23 86.67 75.10 85.36 60.65 51.24 9.17%
  YoY % 39.48% -28.20% 15.41% -12.02% 40.74% 18.36% -
  Horiz. % 169.40% 121.45% 169.15% 146.57% 166.59% 118.36% 100.00%
EY 1.15 1.61 1.15 1.33 1.17 1.65 1.95 -8.42%
  YoY % -28.57% 40.00% -13.53% 13.68% -29.09% -15.38% -
  Horiz. % 58.97% 82.56% 58.97% 68.21% 60.00% 84.62% 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 2.18 1.81 4.53 1.40 1.46 2.65 2.26 -0.60%
  YoY % 20.44% -60.04% 223.57% -4.11% -44.91% 17.26% -
  Horiz. % 96.46% 80.09% 200.44% 61.95% 64.60% 117.26% 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
 
 

334  392  618  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.885+0.02 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.115-0.01 
 KNM 0.2050.00 
 QES 0.805+0.065 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.875+0.04 

FEATURED POSTS

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