[DPHARMA] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

15-Aug-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Jun-2024 [#2]

Profit Trend

QoQ- 109.24%

YoY- -9.12%

Quarter Report

Duopharma Biotech - Financial Results Q2 2024.pdf

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	411,292	367,991	367,683	321,893	302,044	295,852	257,250	8.12%
YoY %	11.77%	0.08%	14.23%	6.57%	2.09%	15.01%	-	-
Horiz. %	159.88%	143.05%	142.93%	125.13%	117.41%	115.01%	100.00%	-
PBT	42,061	44,805	48,119	43,373	37,118	37,102	26,170	8.22%
YoY %	-6.12%	-6.89%	10.94%	16.85%	0.04%	41.77%	-	-
Horiz. %	160.72%	171.21%	183.87%	165.74%	141.83%	141.77%	100.00%	-
Tax	-10,095	-9,633	-11,517	-10,369	-8,828	-8,721	-5,184	11.73%
YoY %	-4.80%	16.36%	-11.07%	-17.46%	-1.23%	-68.23%	-	-
Horiz. %	194.73%	185.82%	222.16%	200.02%	170.29%	168.23%	100.00%	-
NP	31,966	35,172	36,602	33,004	28,290	28,381	20,986	7.25%
YoY %	-9.12%	-3.91%	10.90%	16.66%	-0.32%	35.24%	-	-
Horiz. %	152.32%	167.60%	174.41%	157.27%	134.80%	135.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,966	35,172	36,602	33,004	28,290	28,381	20,986	7.25%
YoY %	-9.12%	-3.91%	10.90%	16.66%	-0.32%	35.24%	-	-
Horiz. %	152.32%	167.60%	174.41%	157.27%	134.80%	135.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	21.50%	23.93%	23.91%	23.78%	23.51%	19.81%	-
YoY %	11.63%	-10.15%	0.08%	0.55%	1.15%	18.68%	-	-
Horiz. %	121.15%	108.53%	120.80%	120.70%	120.04%	118.68%	100.00%	-
Total Cost	379,326	332,819	331,081	288,889	273,754	267,471	236,264	8.20%
YoY %	13.97%	0.52%	14.60%	5.53%	2.35%	13.21%	-	-
Horiz. %	160.55%	140.87%	140.13%	122.27%	115.87%	113.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	692,598	670,448	634,375	614,350	581,725	503,029	209,983	21.98%
YoY %	3.30%	5.69%	3.26%	5.61%	15.64%	139.56%	-	-
Horiz. %	329.84%	319.29%	302.11%	292.57%	277.03%	239.56%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	9,619	4,788	4,734	3,530	3,421	6,618	4,199	14.80%
YoY %	100.90%	1.14%	34.11%	3.19%	-48.31%	57.61%	-	-
Horiz. %	229.08%	114.03%	112.74%	84.07%	81.47%	157.61%	100.00%	-
Div Payout %	30.09%	13.62%	12.93%	10.70%	12.10%	23.32%	20.01%	-
YoY %	120.93%	5.34%	20.84%	-11.57%	-48.11%	16.54%	-	-
Horiz. %	150.37%	68.07%	64.62%	53.47%	60.47%	116.54%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	692,598	670,448	634,375	614,350	581,725	503,029	209,983	21.98%
YoY %	3.30%	5.69%	3.26%	5.61%	15.64%	139.56%	-	-
Horiz. %	329.84%	319.29%	302.11%	292.57%	277.03%	239.56%	100.00%	-
NOSH	961,942	961,942	952,239	706,330	684,383	661,881	650,902	6.72%
YoY %	0.00%	1.02%	34.82%	3.21%	3.40%	1.69%	-	-
Horiz. %	147.79%	147.79%	146.30%	108.52%	105.14%	101.69%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	7.77%	9.56%	9.95%	10.25%	9.37%	9.59%	8.16%	-
YoY %	-18.72%	-3.92%	-2.93%	9.39%	-2.29%	17.52%	-	-
Horiz. %	95.22%	117.16%	121.94%	125.61%	114.83%	117.52%	100.00%	-
ROE	4.62%	5.25%	5.77%	5.37%	4.86%	5.64%	9.99%	-
YoY %	-12.00%	-9.01%	7.45%	10.49%	-13.83%	-43.54%	-	-
Horiz. %	46.25%	52.55%	57.76%	53.75%	48.65%	56.46%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	42.76	38.42	38.83	45.58	44.13	44.70	91.88	-11.95%
YoY %	11.30%	-1.06%	-14.81%	3.29%	-1.28%	-51.35%	-	-
Horiz. %	46.54%	41.82%	42.26%	49.61%	48.03%	48.65%	100.00%	-
EPS	3.32	3.68	3.88	4.67	4.13	4.26	3.22	0.51%
YoY %	-9.78%	-5.15%	-16.92%	13.08%	-3.05%	32.30%	-	-
Horiz. %	103.11%	114.29%	120.50%	145.03%	128.26%	132.30%	100.00%	-
DPS	1.00	0.50	0.50	0.50	0.50	1.00	1.50	-6.52%
YoY %	100.00%	0.00%	0.00%	0.00%	-50.00%	-33.33%	-	-
Horiz. %	66.67%	33.33%	33.33%	33.33%	33.33%	66.67%	100.00%	-
NAPS	0.72	0.70	0.67	0.87	0.85	0.76	0.75	-0.67%
YoY %	2.86%	4.48%	-22.99%	2.35%	11.84%	1.33%	-	-
Horiz. %	96.00%	93.33%	89.33%	116.00%	113.33%	101.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 961,942
RPS	42.76	38.25	38.22	33.46	31.40	30.76	26.74	8.13%
YoY %	11.79%	0.08%	14.23%	6.56%	2.08%	15.03%	-	-
Horiz. %	159.91%	143.04%	142.93%	125.13%	117.43%	115.03%	100.00%	-
EPS	3.32	3.66	3.81	3.43	2.94	2.95	2.18	7.25%
YoY %	-9.29%	-3.94%	11.08%	16.67%	-0.34%	35.32%	-	-
Horiz. %	152.29%	167.89%	174.77%	157.34%	134.86%	135.32%	100.00%	-
DPS	1.00	0.50	0.49	0.37	0.36	0.69	0.44	14.64%
YoY %	100.00%	2.04%	32.43%	2.78%	-47.83%	56.82%	-	-
Horiz. %	227.27%	113.64%	111.36%	84.09%	81.82%	156.82%	100.00%	-
NAPS	0.72	0.697	0.6595	0.6387	0.6047	0.5229	0.2183	21.98%
YoY %	3.30%	5.69%	3.26%	5.62%	15.64%	139.53%	-	-
Horiz. %	329.82%	319.29%	302.11%	292.58%	277.00%	239.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.26	1.30	1.20	3.03	1.62	1.37	1.30	-
P/RPS	2.95	3.38	3.09	6.65	3.67	3.06	1.41	13.07%
YoY %	-12.72%	9.39%	-53.53%	81.20%	19.93%	117.02%	-	-
Horiz. %	209.22%	239.72%	219.15%	471.63%	260.28%	217.02%	100.00%	-
P/EPS	37.92	35.40	31.04	64.83	39.19	31.95	17.34	13.91%
YoY %	7.12%	14.05%	-52.12%	65.42%	22.66%	84.26%	-	-
Horiz. %	218.69%	204.15%	179.01%	373.88%	226.01%	184.26%	100.00%	-
EY	2.64	2.82	3.22	1.54	2.55	3.13	5.77	-12.20%
YoY %	-6.38%	-12.42%	109.09%	-39.61%	-18.53%	-45.75%	-	-
Horiz. %	45.75%	48.87%	55.81%	26.69%	44.19%	54.25%	100.00%	-
DY	0.79	0.38	0.42	0.17	0.31	0.73	1.15	-6.06%
YoY %	107.89%	-9.52%	147.06%	-45.16%	-57.53%	-36.52%	-	-
Horiz. %	68.70%	33.04%	36.52%	14.78%	26.96%	63.48%	100.00%	-
P/NAPS	1.75	1.86	1.79	3.48	1.91	1.80	1.73	0.19%
YoY %	-5.91%	3.91%	-48.56%	82.20%	6.11%	4.05%	-	-
Horiz. %	101.16%	107.51%	103.47%	201.16%	110.40%	104.05%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	15/08/24	24/08/23	16/08/22	17/08/21	13/08/20	30/08/19	26/11/18	-
Price	1.17	1.19	1.34	2.49	3.15	1.41	1.08	-
P/RPS	2.74	3.10	3.45	5.46	7.14	3.15	1.18	15.05%
YoY %	-11.61%	-10.14%	-36.81%	-23.53%	126.67%	166.95%	-	-
Horiz. %	232.20%	262.71%	292.37%	462.71%	605.08%	266.95%	100.00%	-
P/EPS	35.21	32.41	34.66	53.28	76.20	32.88	14.41	16.04%
YoY %	8.64%	-6.49%	-34.95%	-30.08%	131.75%	128.17%	-	-
Horiz. %	244.34%	224.91%	240.53%	369.74%	528.80%	228.17%	100.00%	-
EY	2.84	3.09	2.88	1.88	1.31	3.04	6.94	-13.82%
YoY %	-8.09%	7.29%	53.19%	43.51%	-56.91%	-56.20%	-	-
Horiz. %	40.92%	44.52%	41.50%	27.09%	18.88%	43.80%	100.00%	-
DY	0.85	0.42	0.37	0.20	0.16	0.71	1.39	-7.86%
YoY %	102.38%	13.51%	85.00%	25.00%	-77.46%	-48.92%	-	-
Horiz. %	61.15%	30.22%	26.62%	14.39%	11.51%	51.08%	100.00%	-
P/NAPS	1.62	1.70	2.00	2.86	3.71	1.86	1.44	1.98%
YoY %	-4.71%	-15.00%	-30.07%	-22.91%	99.46%	29.17%	-	-
Horiz. %	112.50%	118.06%	138.89%	198.61%	257.64%	129.17%	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