[DPHARMA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.7%
YoY- 8.65%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 591,704 601,544 498,722 510,784 514,500 533,036 467,987 16.97%
PBT 74,204 75,144 59,666 56,010 52,340 53,020 51,796 27.16%
Tax -17,442 -17,284 -12,025 -11,648 -10,368 -10,432 -9,696 48.07%
NP 56,762 57,860 47,641 44,362 41,972 42,588 42,100 22.11%
-
NP to SH 56,762 57,860 47,641 44,362 41,972 43,128 42,492 21.35%
-
Tax Rate 23.51% 23.00% 20.15% 20.80% 19.81% 19.68% 18.72% -
Total Cost 534,942 543,684 451,081 466,421 472,528 490,448 425,887 16.46%
-
Net Worth 503,029 496,410 483,173 501,487 209,983 206,429 479,809 3.20%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,237 - 36,403 13,197 8,399 - 23,711 -32.27%
Div Payout % 23.32% - 76.41% 29.75% 20.01% - 55.80% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 503,029 496,410 483,173 501,487 209,983 206,429 479,809 3.20%
NOSH 661,881 661,881 661,881 661,881 650,902 278,959 278,959 78.17%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.59% 9.62% 9.55% 8.69% 8.16% 7.99% 9.00% -
ROE 11.28% 11.66% 9.86% 8.85% 19.99% 20.89% 8.86% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 89.40 90.88 75.35 77.41 183.76 191.08 167.76 -34.34%
EPS 8.52 8.76 7.26 6.79 6.44 15.28 15.09 -31.75%
DPS 2.00 0.00 5.50 2.00 3.00 0.00 8.50 -61.98%
NAPS 0.76 0.75 0.73 0.76 0.75 0.74 1.72 -42.07%
Adjusted Per Share Value based on latest NOSH - 661,881
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 61.51 62.53 51.85 53.10 53.49 55.41 48.65 16.97%
EPS 5.90 6.01 4.95 4.61 4.36 4.48 4.42 21.29%
DPS 1.38 0.00 3.78 1.37 0.87 0.00 2.46 -32.05%
NAPS 0.5229 0.5161 0.5023 0.5213 0.2183 0.2146 0.4988 3.20%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.37 1.28 0.95 1.23 1.30 2.80 2.53 -
P/RPS 1.53 1.41 1.26 1.59 0.71 1.47 1.51 0.88%
P/EPS 15.98 14.64 13.20 18.30 8.67 18.11 16.61 -2.55%
EY 6.26 6.83 7.58 5.47 11.53 5.52 6.02 2.64%
DY 1.46 0.00 5.79 1.63 2.31 0.00 3.36 -42.71%
P/NAPS 1.80 1.71 1.30 1.62 1.73 3.78 1.47 14.49%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 21/05/19 18/02/19 28/11/18 26/11/18 28/05/18 28/02/18 -
Price 1.41 1.36 1.03 1.07 1.08 3.35 2.97 -
P/RPS 1.58 1.50 1.37 1.38 0.59 1.75 1.77 -7.31%
P/EPS 16.44 15.56 14.31 15.92 7.20 21.67 19.50 -10.78%
EY 6.08 6.43 6.99 6.28 13.88 4.62 5.13 12.02%
DY 1.42 0.00 5.34 1.87 2.78 0.00 2.86 -37.37%
P/NAPS 1.86 1.81 1.41 1.41 1.44 4.53 1.73 4.96%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment