[DPHARMA] QoQ TTM Result on 31-Dec-2018 [#4]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

18-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 5.52%

YoY- 12.44%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	554,341	537,324	515,849	498,722	495,341	484,882	477,940	10.38%
YoY %	3.17%	4.16%	3.43%	0.68%	2.16%	1.45%	-	-
Horiz. %	115.99%	112.42%	107.93%	104.35%	103.64%	101.45%	100.00%	-
PBT	74,528	70,598	65,197	59,666	54,833	53,202	52,929	25.60%
YoY %	5.57%	8.28%	9.27%	8.81%	3.07%	0.52%	-	-
Horiz. %	140.81%	133.38%	123.18%	112.73%	103.60%	100.52%	100.00%	-
Tax	-16,919	-15,562	-13,738	-12,025	-9,793	-9,321	-9,746	44.39%
YoY %	-8.72%	-13.28%	-14.25%	-22.79%	-5.06%	4.36%	-	-
Horiz. %	173.60%	159.68%	140.96%	123.38%	100.48%	95.64%	100.00%	-
NP	57,609	55,036	51,459	47,641	45,040	43,881	43,183	21.16%
YoY %	4.68%	6.95%	8.01%	5.77%	2.64%	1.62%	-	-
Horiz. %	133.41%	127.45%	119.16%	110.32%	104.30%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,609	55,036	51,459	47,776	45,277	44,396	43,710	20.18%
YoY %	4.68%	6.95%	7.71%	5.52%	1.98%	1.57%	-	-
Horiz. %	131.80%	125.91%	117.73%	109.30%	103.58%	101.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.70%	22.04%	21.07%	20.15%	17.86%	17.52%	18.41%	-
YoY %	2.99%	4.60%	4.57%	12.82%	1.94%	-4.83%	-	-
Horiz. %	123.30%	119.72%	114.45%	109.45%	97.01%	95.17%	100.00%	-
Total Cost	496,732	482,288	464,390	451,081	450,301	441,001	434,757	9.28%
YoY %	2.99%	3.85%	2.95%	0.17%	2.11%	1.44%	-	-
Horiz. %	114.26%	110.93%	106.82%	103.75%	103.58%	101.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	505,919	503,029	496,410	483,173	501,487	209,983	206,429	81.67%
YoY %	0.57%	1.33%	2.74%	-3.65%	138.82%	1.72%	-	-
Horiz. %	245.08%	243.68%	240.47%	234.06%	242.93%	101.72%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	33,094	33,094	30,674	30,674	20,937	20,937	23,711	24.86%
YoY %	0.00%	7.89%	0.00%	46.51%	0.00%	-11.70%	-	-
Horiz. %	139.57%	139.57%	129.37%	129.37%	88.30%	88.30%	100.00%	-
Div Payout %	57.45%	60.13%	59.61%	64.21%	46.24%	47.16%	54.25%	-
YoY %	-4.46%	0.87%	-7.16%	38.86%	-1.95%	-13.07%	-	-
Horiz. %	105.90%	110.84%	109.88%	118.36%	85.24%	86.93%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	505,919	503,029	496,410	483,173	501,487	209,983	206,429	81.67%
YoY %	0.57%	1.33%	2.74%	-3.65%	138.82%	1.72%	-	-
Horiz. %	245.08%	243.68%	240.47%	234.06%	242.93%	101.72%	100.00%	-
NOSH	680,106	661,881	661,881	661,881	661,881	650,902	278,959	81.04%
YoY %	2.75%	0.00%	0.00%	0.00%	1.69%	133.33%	-	-
Horiz. %	243.80%	237.27%	237.27%	237.27%	237.27%	233.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	10.39%	10.24%	9.98%	9.55%	9.09%	9.05%	9.04%	-
YoY %	1.46%	2.61%	4.50%	5.06%	0.44%	0.11%	-	-
Horiz. %	114.93%	113.27%	110.40%	105.64%	100.55%	100.11%	100.00%	-
ROE	11.39%	10.94%	10.37%	9.89%	9.03%	21.14%	21.17%	-
YoY %	4.11%	5.50%	4.85%	9.52%	-57.28%	-0.14%	-	-
Horiz. %	53.80%	51.68%	48.98%	46.72%	42.65%	99.86%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	82.18	81.18	77.94	75.35	75.07	173.19	171.33	-38.69%
YoY %	1.23%	4.16%	3.44%	0.37%	-56.65%	1.09%	-	-
Horiz. %	47.97%	47.38%	45.49%	43.98%	43.82%	101.09%	100.00%	-
EPS	8.54	8.32	7.77	7.22	6.86	15.86	15.67	-33.25%
YoY %	2.64%	7.08%	7.62%	5.25%	-56.75%	1.21%	-	-
Horiz. %	54.50%	53.10%	49.59%	46.08%	43.78%	101.21%	100.00%	-
DPS	5.00	5.00	4.63	4.63	3.17	7.50	8.50	-29.77%
YoY %	0.00%	7.99%	0.00%	46.06%	-57.73%	-11.76%	-	-
Horiz. %	58.82%	58.82%	54.47%	54.47%	37.29%	88.24%	100.00%	-
NAPS	0.75	0.76	0.75	0.73	0.76	0.75	0.74	0.89%
YoY %	-1.32%	1.33%	2.74%	-3.95%	1.33%	1.35%	-	-
Horiz. %	101.35%	102.70%	101.35%	98.65%	102.70%	101.35%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 661,881
RPS	57.63	55.86	53.63	51.85	51.49	50.41	49.68	10.39%
YoY %	3.17%	4.16%	3.43%	0.70%	2.14%	1.47%	-	-
Horiz. %	116.00%	112.44%	107.95%	104.37%	103.64%	101.47%	100.00%	-
EPS	5.99	5.72	5.35	4.97	4.71	4.62	4.54	20.27%
YoY %	4.72%	6.92%	7.65%	5.52%	1.95%	1.76%	-	-
Horiz. %	131.94%	125.99%	117.84%	109.47%	103.74%	101.76%	100.00%	-
DPS	3.44	3.44	3.19	3.19	2.18	2.18	2.46	25.02%
YoY %	0.00%	7.84%	0.00%	46.33%	0.00%	-11.38%	-	-
Horiz. %	139.84%	139.84%	129.67%	129.67%	88.62%	88.62%	100.00%	-
NAPS	0.5259	0.5229	0.5161	0.5023	0.5213	0.2183	0.2146	81.66%
YoY %	0.57%	1.32%	2.75%	-3.64%	138.80%	1.72%	-	-
Horiz. %	245.06%	243.66%	240.49%	234.06%	242.92%	101.72%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.40	1.37	1.28	0.95	1.23	1.30	2.80	-
P/RPS	1.70	1.69	1.64	1.26	1.64	0.75	1.63	2.84%
YoY %	0.59%	3.05%	30.16%	-23.17%	118.67%	-53.99%	-	-
Horiz. %	104.29%	103.68%	100.61%	77.30%	100.61%	46.01%	100.00%	-
P/EPS	16.39	16.48	16.46	13.16	17.93	8.20	17.87	-5.59%
YoY %	-0.55%	0.12%	25.08%	-26.60%	118.66%	-54.11%	-	-
Horiz. %	91.72%	92.22%	92.11%	73.64%	100.34%	45.89%	100.00%	-
EY	6.10	6.07	6.07	7.60	5.58	12.20	5.60	5.86%
YoY %	0.49%	0.00%	-20.13%	36.20%	-54.26%	117.86%	-	-
Horiz. %	108.93%	108.39%	108.39%	135.71%	99.64%	217.86%	100.00%	-
DY	3.57	3.65	3.62	4.88	2.58	5.77	3.04	11.29%
YoY %	-2.19%	0.83%	-25.82%	89.15%	-55.29%	89.80%	-	-
Horiz. %	117.43%	120.07%	119.08%	160.53%	84.87%	189.80%	100.00%	-
P/NAPS	1.87	1.80	1.71	1.30	1.62	1.73	3.78	-37.42%
YoY %	3.89%	5.26%	31.54%	-19.75%	-6.36%	-54.23%	-	-
Horiz. %	49.47%	47.62%	45.24%	34.39%	42.86%	45.77%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/11/19	30/08/19	21/05/19	18/02/19	28/11/18	26/11/18	28/05/18	-
Price	1.39	1.41	1.36	1.03	1.07	1.08	3.35	-
P/RPS	1.69	1.74	1.75	1.37	1.43	0.62	1.96	-9.40%
YoY %	-2.87%	-0.57%	27.74%	-4.20%	130.65%	-68.37%	-	-
Horiz. %	86.22%	88.78%	89.29%	69.90%	72.96%	31.63%	100.00%	-
P/EPS	16.28	16.96	17.49	14.27	15.59	6.81	21.38	-16.59%
YoY %	-4.01%	-3.03%	22.56%	-8.47%	128.93%	-68.15%	-	-
Horiz. %	76.15%	79.33%	81.81%	66.74%	72.92%	31.85%	100.00%	-
EY	6.14	5.90	5.72	7.01	6.41	14.68	4.68	19.82%
YoY %	4.07%	3.15%	-18.40%	9.36%	-56.34%	213.68%	-	-
Horiz. %	131.20%	126.07%	122.22%	149.79%	136.97%	313.68%	100.00%	-
DY	3.60	3.55	3.41	4.50	2.97	6.94	2.54	26.14%
YoY %	1.41%	4.11%	-24.22%	51.52%	-57.20%	173.23%	-	-
Horiz. %	141.73%	139.76%	134.25%	177.17%	116.93%	273.23%	100.00%	-
P/NAPS	1.85	1.86	1.81	1.41	1.41	1.44	4.53	-44.92%
YoY %	-0.54%	2.76%	28.37%	0.00%	-2.08%	-68.21%	-	-
Horiz. %	40.84%	41.06%	39.96%	31.13%	31.13%	31.79%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos