Highlights

[DPHARMA] YoY TTM 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 -     4.79%    YoY -     56.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 569,902 576,462 498,722 467,987 312,940 271,040 176,961 21.50%
  YoY % -1.14% 15.59% 6.57% 49.55% 15.46% 53.16% -
  Horiz. % 322.05% 325.76% 281.83% 264.46% 176.84% 153.16% 100.00%
PBT 76,157 70,809 59,666 51,796 31,479 49,765 46,490 8.57%
  YoY % 7.55% 18.68% 15.19% 64.54% -36.74% 7.04% -
  Horiz. % 163.81% 152.31% 128.34% 111.41% 67.71% 107.04% 100.00%
Tax -17,547 -15,536 -12,025 -9,696 -4,653 -10,980 -8,009 13.95%
  YoY % -12.94% -29.20% -24.02% -108.38% 57.62% -37.10% -
  Horiz. % 219.09% 193.98% 150.14% 121.06% 58.10% 137.10% 100.00%
NP 58,610 55,273 47,641 42,100 26,826 38,785 38,481 7.26%
  YoY % 6.04% 16.02% 13.16% 56.94% -30.83% 0.79% -
  Horiz. % 152.31% 143.64% 123.80% 109.40% 69.71% 100.79% 100.00%
NP to SH 58,610 55,273 47,776 42,492 27,115 38,785 35,679 8.62%
  YoY % 6.04% 15.69% 12.44% 56.71% -30.09% 8.71% -
  Horiz. % 164.27% 154.92% 133.91% 119.10% 76.00% 108.71% 100.00%
Tax Rate 23.04 % 21.94 % 20.15 % 18.72 % 14.78 % 22.06 % 17.23 % 4.96%
  YoY % 5.01% 8.88% 7.64% 26.66% -33.00% 28.03% -
  Horiz. % 133.72% 127.34% 116.95% 108.65% 85.78% 128.03% 100.00%
Total Cost 511,292 521,189 451,081 425,887 286,114 232,255 138,480 24.30%
  YoY % -1.90% 15.54% 5.92% 48.85% 23.19% 67.72% -
  Horiz. % 369.22% 376.36% 325.74% 307.54% 206.61% 167.72% 100.00%
Net Worth 642,484 525,364 483,173 479,809 454,703 270,323 192,951 22.18%
  YoY % 22.29% 8.73% 0.70% 5.52% 68.21% 40.10% -
  Horiz. % 332.98% 272.28% 250.41% 248.67% 235.66% 140.10% 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 45,783 40,733 30,674 23,711 19,142 5,682 25,682 10.10%
  YoY % 12.40% 32.79% 29.37% 23.87% 236.84% -77.87% -
  Horiz. % 178.26% 158.60% 119.44% 92.32% 74.53% 22.13% 100.00%
Div Payout % 78.12 % 73.69 % 64.21 % 55.80 % 70.60 % 14.65 % 71.98 % 1.37%
  YoY % 6.01% 14.76% 15.07% -20.96% 381.91% -79.65% -
  Horiz. % 108.53% 102.38% 89.21% 77.52% 98.08% 20.35% 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 642,484 525,364 483,173 479,809 454,703 270,323 192,951 22.18%
  YoY % 22.29% 8.73% 0.70% 5.52% 68.21% 40.10% -
  Horiz. % 332.98% 272.28% 250.41% 248.67% 235.66% 140.10% 100.00%
NOSH 706,026 682,292 661,881 278,959 278,959 166,866 138,813 31.11%
  YoY % 3.48% 3.08% 137.27% 0.00% 67.18% 20.21% -
  Horiz. % 508.61% 491.52% 476.81% 200.96% 200.96% 120.21% 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 10.28 % 9.59 % 9.55 % 9.00 % 8.57 % 14.31 % 21.75 % -11.73%
  YoY % 7.19% 0.42% 6.11% 5.02% -40.11% -34.21% -
  Horiz. % 47.26% 44.09% 43.91% 41.38% 39.40% 65.79% 100.00%
ROE 9.12 % 10.52 % 9.89 % 8.86 % 5.96 % 14.35 % 18.49 % -11.10%
  YoY % -13.31% 6.37% 11.63% 48.66% -58.47% -22.39% -
  Horiz. % 49.32% 56.90% 53.49% 47.92% 32.23% 77.61% 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 80.72 84.49 75.35 167.76 112.18 162.43 127.48 -7.33%
  YoY % -4.46% 12.13% -55.08% 49.55% -30.94% 27.42% -
  Horiz. % 63.32% 66.28% 59.11% 131.60% 88.00% 127.42% 100.00%
EPS 8.30 8.10 7.22 15.23 9.72 23.24 25.70 -17.16%
  YoY % 2.47% 12.19% -52.59% 56.69% -58.18% -9.57% -
  Horiz. % 32.30% 31.52% 28.09% 59.26% 37.82% 90.43% 100.00%
DPS 6.48 5.97 4.63 8.50 6.86 3.41 18.50 -16.03%
  YoY % 8.54% 28.94% -45.53% 23.91% 101.17% -81.57% -
  Horiz. % 35.03% 32.27% 25.03% 45.95% 37.08% 18.43% 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 60.51 61.21 52.96 49.69 33.23 28.78 18.79 21.50%
  YoY % -1.14% 15.58% 6.58% 49.53% 15.46% 53.17% -
  Horiz. % 322.03% 325.76% 281.85% 264.45% 176.85% 153.17% 100.00%
EPS 6.22 5.87 5.07 4.51 2.88 4.12 3.79 8.60%
  YoY % 5.96% 15.78% 12.42% 56.60% -30.10% 8.71% -
  Horiz. % 164.12% 154.88% 133.77% 119.00% 75.99% 108.71% 100.00%
DPS 4.86 4.33 3.26 2.52 2.03 0.60 2.73 10.08%
  YoY % 12.24% 32.82% 29.37% 24.14% 238.33% -78.02% -
  Horiz. % 178.02% 158.61% 119.41% 92.31% 74.36% 21.98% 100.00%
NAPS 0.6822 0.5578 0.5130 0.5095 0.4828 0.2870 0.2049 22.17%
  YoY % 22.30% 8.73% 0.69% 5.53% 68.22% 40.07% -
  Horiz. % 332.94% 272.23% 250.37% 248.66% 235.63% 140.07% 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 4.19 1.68 1.26 1.51 1.76 1.61 1.96 13.49%
  YoY % 149.40% 33.33% -16.56% -14.20% 9.32% -17.86% -
  Horiz. % 213.78% 85.71% 64.29% 77.04% 89.80% 82.14% 100.00%
P/EPS 40.72 17.53 13.16 16.61 20.37 11.27 9.73 26.92%
  YoY % 132.29% 33.21% -20.77% -18.46% 80.75% 15.83% -
  Horiz. % 418.50% 180.16% 135.25% 170.71% 209.35% 115.83% 100.00%
EY 2.46 5.70 7.60 6.02 4.91 8.87 10.28 -21.19%
  YoY % -56.84% -25.00% 26.25% 22.61% -44.64% -13.72% -
  Horiz. % 23.93% 55.45% 73.93% 58.56% 47.76% 86.28% 100.00%
DY 1.92 4.20 4.88 3.36 3.47 1.30 7.40 -20.12%
  YoY % -54.29% -13.93% 45.24% -3.17% 166.92% -82.43% -
  Horiz. % 25.95% 56.76% 65.95% 45.41% 46.89% 17.57% 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 22/02/21 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 4.24 1.94 1.37 1.77 1.99 1.61 2.29 10.80%
  YoY % 118.56% 41.61% -22.60% -11.06% 23.60% -29.69% -
  Horiz. % 185.15% 84.72% 59.83% 77.29% 86.90% 70.31% 100.00%
P/EPS 41.20 20.24 14.27 19.50 22.94 11.23 11.36 23.93%
  YoY % 103.56% 41.84% -26.82% -15.00% 104.27% -1.14% -
  Horiz. % 362.68% 178.17% 125.62% 171.65% 201.94% 98.86% 100.00%
EY 2.43 4.94 7.01 5.13 4.36 8.91 8.80 -19.29%
  YoY % -50.81% -29.53% 36.65% 17.66% -51.07% 1.25% -
  Horiz. % 27.61% 56.14% 79.66% 58.30% 49.55% 101.25% 100.00%
DY 1.90 3.64 4.50 2.86 3.08 1.30 6.34 -18.18%
  YoY % -47.80% -19.11% 57.34% -7.14% 136.92% -79.50% -
  Horiz. % 29.97% 57.41% 70.98% 45.11% 48.58% 20.50% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS