Highlights

[DPHARMA] YoY TTM Result on 2019-12-31 [#4]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 13-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -4.05%    YoY -     15.69%
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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS