[DPHARMA] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
09-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -0.89%
YoY- 3.79%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 697,025 711,251 696,717 690,201 684,965 658,662 639,175 5.96%
PBT 81,539 86,497 84,851 86,632 87,730 86,454 82,984 -1.16%
Tax -12,855 -14,043 -14,739 -17,965 -18,449 -18,094 -17,301 -18.00%
NP 68,684 72,454 70,112 68,667 69,281 68,360 65,683 3.03%
-
NP to SH 68,684 72,454 70,112 68,667 69,281 68,360 65,683 3.03%
-
Tax Rate 15.77% 16.24% 17.37% 20.74% 21.03% 20.93% 20.85% -
Total Cost 628,341 638,797 626,605 621,534 615,684 590,302 573,492 6.29%
-
Net Worth 670,448 666,567 657,045 647,522 634,375 621,987 621,564 5.19%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 21,929 21,874 21,874 21,685 21,685 20,482 20,482 4.66%
Div Payout % 31.93% 30.19% 31.20% 31.58% 31.30% 29.96% 31.18% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 670,448 666,567 657,045 647,522 634,375 621,987 621,564 5.19%
NOSH 961,942 952,239 952,239 952,239 952,239 941,765 941,765 1.42%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.85% 10.19% 10.06% 9.95% 10.11% 10.38% 10.28% -
ROE 10.24% 10.87% 10.67% 10.60% 10.92% 10.99% 10.57% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 72.77 74.69 73.17 72.48 72.34 70.95 67.87 4.77%
EPS 7.17 7.61 7.36 7.21 7.32 7.36 6.97 1.90%
DPS 2.30 2.30 2.30 2.28 2.30 2.21 2.17 3.96%
NAPS 0.70 0.70 0.69 0.68 0.67 0.67 0.66 4.01%
Adjusted Per Share Value based on latest NOSH - 952,239
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 72.46 73.94 72.43 71.75 71.21 68.47 66.45 5.95%
EPS 7.14 7.53 7.29 7.14 7.20 7.11 6.83 3.01%
DPS 2.28 2.27 2.27 2.25 2.25 2.13 2.13 4.65%
NAPS 0.697 0.6929 0.683 0.6731 0.6595 0.6466 0.6462 5.18%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.30 1.56 1.61 1.30 1.20 1.49 1.68 -
P/RPS 1.79 2.09 2.20 1.79 1.66 2.10 2.48 -19.58%
P/EPS 18.13 20.50 21.87 18.03 16.40 20.23 24.09 -17.30%
EY 5.52 4.88 4.57 5.55 6.10 4.94 4.15 21.00%
DY 1.77 1.47 1.43 1.75 1.92 1.48 1.29 23.54%
P/NAPS 1.86 2.23 2.33 1.91 1.79 2.22 2.55 -19.01%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 22/05/23 23/02/23 09/11/22 16/08/22 17/05/22 15/02/22 -
Price 1.19 1.44 1.65 1.39 1.34 1.51 1.60 -
P/RPS 1.64 1.93 2.26 1.92 1.85 2.13 2.36 -21.59%
P/EPS 16.59 18.93 22.41 19.28 18.31 20.51 22.94 -19.47%
EY 6.03 5.28 4.46 5.19 5.46 4.88 4.36 24.20%
DY 1.93 1.60 1.39 1.64 1.72 1.46 1.36 26.36%
P/NAPS 1.70 2.06 2.39 2.04 2.00 2.25 2.42 -21.02%

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