[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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:25:00

ADX

5 Mins

SELL

2024-05-14 16:00:00

EMA 5

5 Mins

BUY

2024-05-14 15:40:00

EMA 5

5 Mins

SELL

2024-05-14 15:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 15:10:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

415

YTLPOWR

YTL POWER INTERNATIONAL BHD

379

GENTING

GENTING BHD

377

PTRANS

PERAK TRANSIT BERHAD

353

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

HLIND

HONG LEONG INDUSTRIES BHD

334

GENM

GENTING MALAYSIA BERHAD

293

TOPGLOV

TOP GLOVE CORPORATION BHD

263

PBBANK

PUBLIC BANK BHD

243

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More