[DPHARMA] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

26-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 94.64%

YoY- 9.21%

Quarter Report

CCMDBIO-Q2 2018 - amended 14112018 (marked).xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	321,893	302,044	295,852	257,250	240,355	158,605	101,907	21.10%
YoY %	6.57%	2.09%	15.01%	7.03%	51.54%	55.64%	-	-
Horiz. %	315.87%	296.39%	290.32%	252.44%	235.86%	155.64%	100.00%	-
PBT	43,373	37,118	37,102	26,170	24,764	17,664	20,605	13.19%
YoY %	16.85%	0.04%	41.77%	5.68%	40.19%	-14.27%	-	-
Horiz. %	210.50%	180.14%	180.06%	127.01%	120.18%	85.73%	100.00%	-
Tax	-10,369	-8,828	-8,721	-5,184	-5,559	-5,895	-5,788	10.19%
YoY %	-17.46%	-1.23%	-68.23%	6.75%	5.70%	-1.85%	-	-
Horiz. %	179.15%	152.52%	150.67%	89.56%	96.04%	101.85%	100.00%	-
NP	33,004	28,290	28,381	20,986	19,205	11,769	14,817	14.26%
YoY %	16.66%	-0.32%	35.24%	9.27%	63.18%	-20.57%	-	-
Horiz. %	222.74%	190.93%	191.54%	141.63%	129.61%	79.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,004	28,290	28,381	20,986	19,217	12,346	14,817	14.26%
YoY %	16.66%	-0.32%	35.24%	9.21%	55.65%	-16.68%	-	-
Horiz. %	222.74%	190.93%	191.54%	141.63%	129.70%	83.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.91%	23.78%	23.51%	19.81%	22.45%	33.37%	28.09%	-
YoY %	0.55%	1.15%	18.68%	-11.76%	-32.72%	18.80%	-	-
Horiz. %	85.12%	84.66%	83.70%	70.52%	79.92%	118.80%	100.00%	-
Total Cost	288,889	273,754	267,471	236,264	221,150	146,836	87,090	22.09%
YoY %	5.53%	2.35%	13.21%	6.83%	50.61%	68.60%	-	-
Horiz. %	331.71%	314.33%	307.12%	271.29%	253.93%	168.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	614,350	581,725	503,029	209,983	463,071	446,334	190,284	21.55%
YoY %	5.61%	15.64%	139.56%	-54.65%	3.75%	134.56%	-	-
Horiz. %	322.86%	305.71%	264.36%	110.35%	243.36%	234.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	3,530	3,421	6,618	4,199	6,973	6,973	5,596	-7.38%
YoY %	3.19%	-48.31%	57.61%	-39.78%	0.00%	24.61%	-	-
Horiz. %	63.08%	61.13%	118.26%	75.04%	124.61%	124.61%	100.00%	-
Div Payout %	10.70%	12.10%	23.32%	20.01%	36.29%	56.49%	37.77%	-
YoY %	-11.57%	-48.11%	16.54%	-44.86%	-35.76%	49.56%	-	-
Horiz. %	28.33%	32.04%	61.74%	52.98%	96.08%	149.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	614,350	581,725	503,029	209,983	463,071	446,334	190,284	21.55%
YoY %	5.61%	15.64%	139.56%	-54.65%	3.75%	134.56%	-	-
Horiz. %	322.86%	305.71%	264.36%	110.35%	243.36%	234.56%	100.00%	-
NOSH	706,330	684,383	661,881	650,902	278,959	278,959	139,915	30.94%
YoY %	3.21%	3.40%	1.69%	133.33%	0.00%	99.38%	-	-
Horiz. %	504.83%	489.14%	473.06%	465.21%	199.38%	199.38%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	10.25%	9.37%	9.59%	8.16%	7.99%	7.42%	14.54%	-
YoY %	9.39%	-2.29%	17.52%	2.13%	7.68%	-48.97%	-	-
Horiz. %	70.50%	64.44%	65.96%	56.12%	54.95%	51.03%	100.00%	-
ROE	5.37%	4.86%	5.64%	9.99%	4.15%	2.77%	7.79%	-
YoY %	10.49%	-13.83%	-43.54%	140.72%	49.82%	-64.44%	-	-
Horiz. %	68.93%	62.39%	72.40%	128.24%	53.27%	35.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	45.58	44.13	44.70	91.88	86.16	56.86	72.83	-7.50%
YoY %	3.29%	-1.28%	-51.35%	6.64%	51.53%	-21.93%	-	-
Horiz. %	62.58%	60.59%	61.38%	126.16%	118.30%	78.07%	100.00%	-
EPS	4.67	4.13	4.26	3.22	6.88	4.22	10.59	-12.74%
YoY %	13.08%	-3.05%	32.30%	-53.20%	63.03%	-60.15%	-	-
Horiz. %	44.10%	39.00%	40.23%	30.41%	64.97%	39.85%	100.00%	-
DPS	0.50	0.50	1.00	1.50	2.50	2.50	4.00	-29.26%
YoY %	0.00%	-50.00%	-33.33%	-40.00%	0.00%	-37.50%	-	-
Horiz. %	12.50%	12.50%	25.00%	37.50%	62.50%	62.50%	100.00%	-
NAPS	0.87	0.85	0.76	0.75	1.66	1.60	1.36	-7.16%
YoY %	2.35%	11.84%	1.33%	-54.82%	3.75%	17.65%	-	-
Horiz. %	63.97%	62.50%	55.88%	55.15%	122.06%	117.65%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 650,902
RPS	33.46	31.40	30.76	26.74	24.99	16.49	10.59	21.11%
YoY %	6.56%	2.08%	15.03%	7.00%	51.55%	55.71%	-	-
Horiz. %	315.96%	296.51%	290.46%	252.50%	235.98%	155.71%	100.00%	-
EPS	3.43	2.94	2.95	2.18	2.00	1.28	1.54	14.26%
YoY %	16.67%	-0.34%	35.32%	9.00%	56.25%	-16.88%	-	-
Horiz. %	222.73%	190.91%	191.56%	141.56%	129.87%	83.12%	100.00%	-
DPS	0.37	0.36	0.69	0.44	0.72	0.72	0.58	-7.21%
YoY %	2.78%	-47.83%	56.82%	-38.89%	0.00%	24.14%	-	-
Horiz. %	63.79%	62.07%	118.97%	75.86%	124.14%	124.14%	100.00%	-
NAPS	0.6387	0.6047	0.5229	0.2183	0.4814	0.464	0.1978	21.55%
YoY %	5.62%	15.64%	139.53%	-54.65%	3.75%	134.58%	-	-
Horiz. %	322.90%	305.71%	264.36%	110.36%	243.38%	234.58%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.03	1.62	1.37	1.30	2.25	2.04	2.65	-
P/RPS	6.65	3.67	3.06	1.41	2.61	3.59	3.64	10.55%
YoY %	81.20%	19.93%	117.02%	-45.98%	-27.30%	-1.37%	-	-
Horiz. %	182.69%	100.82%	84.07%	38.74%	71.70%	98.63%	100.00%	-
P/EPS	64.83	39.19	31.95	17.34	32.66	46.09	25.02	17.17%
YoY %	65.42%	22.66%	84.26%	-46.91%	-29.14%	84.21%	-	-
Horiz. %	259.11%	156.63%	127.70%	69.30%	130.54%	184.21%	100.00%	-
EY	1.54	2.55	3.13	5.77	3.06	2.17	4.00	-14.69%
YoY %	-39.61%	-18.53%	-45.75%	88.56%	41.01%	-45.75%	-	-
Horiz. %	38.50%	63.75%	78.25%	144.25%	76.50%	54.25%	100.00%	-
DY	0.17	0.31	0.73	1.15	1.11	1.23	1.51	-30.48%
YoY %	-45.16%	-57.53%	-36.52%	3.60%	-9.76%	-18.54%	-	-
Horiz. %	11.26%	20.53%	48.34%	76.16%	73.51%	81.46%	100.00%	-
P/NAPS	3.48	1.91	1.80	1.73	1.36	1.28	1.95	10.12%
YoY %	82.20%	6.11%	4.05%	27.21%	6.25%	-34.36%	-	-
Horiz. %	178.46%	97.95%	92.31%	88.72%	69.74%	65.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	17/08/21	13/08/20	30/08/19	26/11/18	25/08/17	22/08/16	25/08/15	-
Price	2.49	3.15	1.41	1.08	2.03	2.14	2.40	-
P/RPS	5.46	7.14	3.15	1.18	2.36	3.76	3.30	8.74%
YoY %	-23.53%	126.67%	166.95%	-50.00%	-37.23%	13.94%	-	-
Horiz. %	165.45%	216.36%	95.45%	35.76%	71.52%	113.94%	100.00%	-
P/EPS	53.28	76.20	32.88	14.41	29.47	48.35	22.66	15.29%
YoY %	-30.08%	131.75%	128.17%	-51.10%	-39.05%	113.37%	-	-
Horiz. %	235.13%	336.28%	145.10%	63.59%	130.05%	213.37%	100.00%	-
EY	1.88	1.31	3.04	6.94	3.39	2.07	4.41	-13.23%
YoY %	43.51%	-56.91%	-56.20%	104.72%	63.77%	-53.06%	-	-
Horiz. %	42.63%	29.71%	68.93%	157.37%	76.87%	46.94%	100.00%	-
DY	0.20	0.16	0.71	1.39	1.23	1.17	1.67	-29.76%
YoY %	25.00%	-77.46%	-48.92%	13.01%	5.13%	-29.94%	-	-
Horiz. %	11.98%	9.58%	42.51%	83.23%	73.65%	70.06%	100.00%	-
P/NAPS	2.86	3.71	1.86	1.44	1.22	1.34	1.76	8.42%
YoY %	-22.91%	99.46%	29.17%	18.03%	-8.96%	-23.86%	-	-
Horiz. %	162.50%	210.80%	105.68%	81.82%	69.32%	76.14%	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