Highlights

[DPHARMA] YoY TTM Result on 2019-03-31 [#1]

Stock [DPHARMA]: DUOPHARMA BIOTECH BHD
Announcement Date 21-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     7.71%    YoY -     17.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 577,643 584,789 515,849 477,940 354,464 304,911 182,065 21.20%
  YoY % -1.22% 13.36% 7.93% 34.83% 16.25% 67.47% -
  Horiz. % 317.27% 321.20% 283.33% 262.51% 194.69% 167.47% 100.00%
PBT 81,606 69,750 65,197 52,929 32,714 47,508 47,513 9.42%
  YoY % 17.00% 6.98% 23.18% 61.79% -31.14% -0.01% -
  Horiz. % 171.76% 146.80% 137.22% 111.40% 68.85% 99.99% 100.00%
Tax -18,943 -15,381 -13,738 -9,746 -5,098 -9,864 -8,428 14.44%
  YoY % -23.16% -11.96% -40.96% -91.17% 48.32% -17.04% -
  Horiz. % 224.76% 182.50% 163.00% 115.64% 60.49% 117.04% 100.00%
NP 62,663 54,369 51,459 43,183 27,616 37,644 39,085 8.18%
  YoY % 15.26% 5.65% 19.16% 56.37% -26.64% -3.69% -
  Horiz. % 160.32% 139.10% 131.66% 110.48% 70.66% 96.31% 100.00%
NP to SH 62,663 54,369 51,459 43,710 27,890 37,659 36,283 9.53%
  YoY % 15.26% 5.65% 17.73% 56.72% -25.94% 3.79% -
  Horiz. % 172.71% 149.85% 141.83% 120.47% 76.87% 103.79% 100.00%
Tax Rate 23.21 % 22.05 % 21.07 % 18.41 % 15.58 % 20.76 % 17.74 % 4.58%
  YoY % 5.26% 4.65% 14.45% 18.16% -24.95% 17.02% -
  Horiz. % 130.83% 124.30% 118.77% 103.78% 87.82% 117.02% 100.00%
Total Cost 514,980 530,420 464,390 434,757 326,848 267,267 142,980 23.78%
  YoY % -2.91% 14.22% 6.82% 33.02% 22.29% 86.93% -
  Horiz. % 360.18% 370.97% 324.79% 304.07% 228.60% 186.93% 100.00%
Net Worth 635,424 540,662 496,410 206,429 463,071 457,740 205,045 20.72%
  YoY % 17.53% 8.91% 140.47% -55.42% 1.16% 123.24% -
  Horiz. % 309.89% 263.68% 242.10% 100.68% 225.84% 223.24% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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 % 73.06 % 74.92 % 59.61 % 54.25 % 68.64 % 15.09 % 70.79 % 0.53%
  YoY % -2.48% 25.68% 9.88% -20.96% 354.87% -78.68% -
  Horiz. % 103.21% 105.83% 84.21% 76.64% 96.96% 21.32% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 635,424 540,662 496,410 206,429 463,071 457,740 205,045 20.72%
  YoY % 17.53% 8.91% 140.47% -55.42% 1.16% 123.24% -
  Horiz. % 309.89% 263.68% 242.10% 100.68% 225.84% 223.24% 100.00%
NOSH 706,026 684,383 661,881 278,959 278,959 279,110 139,486 31.00%
  YoY % 3.16% 3.40% 137.27% 0.00% -0.05% 100.10% -
  Horiz. % 506.16% 490.64% 474.51% 199.99% 199.99% 200.10% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.85 % 9.30 % 9.98 % 9.04 % 7.79 % 12.35 % 21.47 % -10.74%
  YoY % 16.67% -6.81% 10.40% 16.05% -36.92% -42.48% -
  Horiz. % 50.54% 43.32% 46.48% 42.11% 36.28% 57.52% 100.00%
ROE 9.86 % 10.06 % 10.37 % 21.17 % 6.02 % 8.23 % 17.70 % -9.28%
  YoY % -1.99% -2.99% -51.02% 251.66% -26.85% -53.50% -
  Horiz. % 55.71% 56.84% 58.59% 119.60% 34.01% 46.50% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 81.82 85.45 77.94 171.33 127.07 109.24 130.52 -7.48%
  YoY % -4.25% 9.64% -54.51% 34.83% 16.32% -16.30% -
  Horiz. % 62.69% 65.47% 59.71% 131.27% 97.36% 83.70% 100.00%
EPS 8.88 7.94 7.77 15.67 10.00 13.49 26.01 -16.39%
  YoY % 11.84% 2.19% -50.41% 56.70% -25.87% -48.14% -
  Horiz. % 34.14% 30.53% 29.87% 60.25% 38.45% 51.86% 100.00%
DPS 6.48 5.95 4.63 8.50 6.86 2.04 18.50 -16.03%
  YoY % 8.91% 28.51% -45.53% 23.91% 236.27% -88.97% -
  Horiz. % 35.03% 32.16% 25.03% 45.95% 37.08% 11.03% 100.00%
NAPS 0.9000 0.7900 0.7500 0.7400 1.6600 1.6400 1.4700 -7.84%
  YoY % 13.92% 5.33% 1.35% -55.42% 1.22% 11.56% -
  Horiz. % 61.22% 53.74% 51.02% 50.34% 112.93% 111.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 941,773
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 61.34 62.09 54.77 50.75 37.64 32.38 19.33 21.20%
  YoY % -1.21% 13.36% 7.92% 34.83% 16.24% 67.51% -
  Horiz. % 317.33% 321.21% 283.34% 262.55% 194.72% 167.51% 100.00%
EPS 6.65 5.77 5.46 4.64 2.96 4.00 3.85 9.53%
  YoY % 15.25% 5.68% 17.67% 56.76% -26.00% 3.90% -
  Horiz. % 172.73% 149.87% 141.82% 120.52% 76.88% 103.90% 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 0.6747 0.5741 0.5271 0.2192 0.4917 0.4860 0.2177 20.73%
  YoY % 17.52% 8.92% 140.47% -55.42% 1.17% 123.24% -
  Horiz. % 309.92% 263.71% 242.12% 100.69% 225.86% 223.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.7500 1.3900 1.2800 2.8000 2.3100 2.5500 3.8800 -
P/RPS 3.36 1.63 1.64 1.63 1.82 2.33 2.97 2.08%
  YoY % 106.13% -0.61% 0.61% -10.44% -21.89% -21.55% -
  Horiz. % 113.13% 54.88% 55.22% 54.88% 61.28% 78.45% 100.00%
P/EPS 30.98 17.50 16.46 17.87 23.10 18.90 14.92 12.94%
  YoY % 77.03% 6.32% -7.89% -22.64% 22.22% 26.68% -
  Horiz. % 207.64% 117.29% 110.32% 119.77% 154.83% 126.68% 100.00%
EY 3.23 5.72 6.07 5.60 4.33 5.29 6.70 -11.44%
  YoY % -43.53% -5.77% 8.39% 29.33% -18.15% -21.04% -
  Horiz. % 48.21% 85.37% 90.60% 83.58% 64.63% 78.96% 100.00%
DY 2.36 4.28 3.62 3.04 2.97 0.80 4.77 -11.06%
  YoY % -44.86% 18.23% 19.08% 2.36% 271.25% -83.23% -
  Horiz. % 49.48% 89.73% 75.89% 63.73% 62.26% 16.77% 100.00%
P/NAPS 3.06 1.76 1.71 3.78 1.39 1.55 2.64 2.49%
  YoY % 73.86% 2.92% -54.76% 171.94% -10.32% -41.29% -
  Horiz. % 115.91% 66.67% 64.77% 143.18% 52.65% 58.71% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 03/05/21 18/05/20 21/05/19 28/05/18 22/05/17 18/05/16 18/05/15 -
Price 2.9300 1.7200 1.3600 3.3500 2.3200 2.4000 3.9000 -
P/RPS 3.58 2.01 1.75 1.96 1.83 2.20 2.99 3.04%
  YoY % 78.11% 14.86% -10.71% 7.10% -16.82% -26.42% -
  Horiz. % 119.73% 67.22% 58.53% 65.55% 61.20% 73.58% 100.00%
P/EPS 33.01 21.65 17.49 21.38 23.20 17.79 14.99 14.05%
  YoY % 52.47% 23.79% -18.19% -7.84% 30.41% 18.68% -
  Horiz. % 220.21% 144.43% 116.68% 142.63% 154.77% 118.68% 100.00%
EY 3.03 4.62 5.72 4.68 4.31 5.62 6.67 -12.31%
  YoY % -34.42% -19.23% 22.22% 8.58% -23.31% -15.74% -
  Horiz. % 45.43% 69.27% 85.76% 70.16% 64.62% 84.26% 100.00%
DY 2.21 3.46 3.41 2.54 2.96 0.85 4.74 -11.93%
  YoY % -36.13% 1.47% 34.25% -14.19% 248.24% -82.07% -
  Horiz. % 46.62% 73.00% 71.94% 53.59% 62.45% 17.93% 100.00%
P/NAPS 3.26 2.18 1.81 4.53 1.40 1.46 2.65 3.51%
  YoY % 49.54% 20.44% -60.04% 223.57% -4.11% -44.91% -
  Horiz. % 123.02% 82.26% 68.30% 170.94% 52.83% 55.09% 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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS