[DPHARMA] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -67.72%
YoY- 11.54%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 704,727 537,226 367,991 200,475 696,717 544,757 367,683 54.11%
PBT 63,267 56,233 44,805 28,292 84,851 69,504 48,119 19.95%
Tax -10,622 -12,090 -9,633 -5,659 -14,739 -16,553 -11,517 -5.23%
NP 52,645 44,143 35,172 22,633 70,112 52,951 36,602 27.33%
-
NP to SH 52,645 44,143 35,172 22,633 70,112 52,951 36,602 27.33%
-
Tax Rate 16.79% 21.50% 21.50% 20.00% 17.37% 23.82% 23.93% -
Total Cost 652,082 493,083 332,819 177,842 626,605 491,806 331,081 56.93%
-
Net Worth 682,979 673,359 670,448 666,567 657,045 647,522 634,375 5.03%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 22,124 4,809 4,788 - 21,901 4,761 4,734 178.74%
Div Payout % 42.03% 10.90% 13.62% - 31.24% 8.99% 12.93% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 682,979 673,359 670,448 666,567 657,045 647,522 634,375 5.03%
NOSH 961,942 961,942 961,942 952,239 952,239 952,239 952,239 0.67%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.47% 8.22% 9.56% 11.29% 10.06% 9.72% 9.95% -
ROE 7.71% 6.56% 5.25% 3.40% 10.67% 8.18% 5.77% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 73.26 55.85 38.42 21.05 73.17 57.21 38.83 52.50%
EPS 5.49 4.61 3.68 2.38 7.39 5.59 3.88 25.95%
DPS 2.30 0.50 0.50 0.00 2.30 0.50 0.50 175.82%
NAPS 0.71 0.70 0.70 0.70 0.69 0.68 0.67 3.93%
Adjusted Per Share Value based on latest NOSH - 952,239
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 73.26 55.85 38.25 20.84 72.43 56.63 38.22 54.12%
EPS 5.49 4.61 3.66 2.35 7.29 5.50 3.81 27.48%
DPS 2.30 0.50 0.50 0.00 2.28 0.49 0.49 179.55%
NAPS 0.71 0.70 0.697 0.6929 0.683 0.6731 0.6595 5.02%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.26 1.20 1.30 1.56 1.61 1.30 1.20 -
P/RPS 1.72 2.15 3.38 7.41 2.20 2.27 3.09 -32.26%
P/EPS 23.02 26.15 35.40 65.63 21.87 23.38 31.04 -18.02%
EY 4.34 3.82 2.82 1.52 4.57 4.28 3.22 21.95%
DY 1.83 0.42 0.38 0.00 1.43 0.38 0.42 166.05%
P/NAPS 1.77 1.71 1.86 2.23 2.33 1.91 1.79 -0.74%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 08/11/23 24/08/23 22/05/23 23/02/23 09/11/22 16/08/22 -
Price 1.21 1.22 1.19 1.44 1.65 1.39 1.34 -
P/RPS 1.65 2.18 3.10 6.84 2.26 2.43 3.45 -38.76%
P/EPS 22.11 26.59 32.41 60.59 22.41 25.00 34.66 -25.83%
EY 4.52 3.76 3.09 1.65 4.46 4.00 2.88 34.94%
DY 1.90 0.41 0.42 0.00 1.39 0.36 0.37 196.76%
P/NAPS 1.70 1.74 1.70 2.06 2.39 2.04 2.00 -10.24%

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