[DPHARMA] YoY 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- -4.11%

YoY- 7.11%

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
Quarter Result
Revenue	155,439	143,331	145,466	123,991	117,049	79,135	56,308	18.42%
YoY %	8.45%	-1.47%	17.32%	5.93%	47.91%	40.54%	-	-
Horiz. %	276.05%	254.55%	258.34%	220.20%	207.87%	140.54%	100.00%	-
PBT	20,197	19,391	18,316	12,915	12,642	7,723	8,407	15.71%
YoY %	4.16%	5.87%	41.82%	2.16%	63.69%	-8.14%	-	-
Horiz. %	240.24%	230.65%	217.87%	153.62%	150.37%	91.86%	100.00%	-
Tax	-4,807	-4,662	-4,400	-2,576	-3,001	-3,782	-2,559	11.06%
YoY %	-3.11%	-5.95%	-70.81%	14.16%	20.65%	-47.79%	-	-
Horiz. %	187.85%	182.18%	171.94%	100.66%	117.27%	147.79%	100.00%	-
NP	15,390	14,729	13,916	10,339	9,641	3,941	5,848	17.48%
YoY %	4.49%	5.84%	34.60%	7.24%	144.63%	-32.61%	-	-
Horiz. %	263.17%	251.86%	237.96%	176.80%	164.86%	67.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,390	14,729	13,916	10,339	9,653	4,503	5,848	17.48%
YoY %	4.49%	5.84%	34.60%	7.11%	114.37%	-23.00%	-	-
Horiz. %	263.17%	251.86%	237.96%	176.80%	165.06%	77.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.80%	24.04%	24.02%	19.95%	23.74%	48.97%	30.44%	-
YoY %	-1.00%	0.08%	20.40%	-15.96%	-51.52%	60.87%	-	-
Horiz. %	78.19%	78.98%	78.91%	65.54%	77.99%	160.87%	100.00%	-
Total Cost	140,049	128,602	131,550	113,652	107,408	75,194	50,460	18.52%
YoY %	8.90%	-2.24%	15.75%	5.81%	42.84%	49.02%	-	-
Horiz. %	277.54%	254.86%	260.70%	225.23%	212.86%	149.02%	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	189,815	21.60%
YoY %	5.61%	15.64%	139.56%	-54.65%	3.75%	135.14%	-	-
Horiz. %	323.66%	306.47%	265.01%	110.63%	243.96%	235.14%	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	5,582	-7.34%
YoY %	3.19%	-48.31%	57.61%	-39.78%	0.00%	24.92%	-	-
Horiz. %	63.24%	61.29%	118.56%	75.22%	124.92%	124.92%	100.00%	-
Div Payout %	22.94%	23.23%	47.56%	40.62%	72.25%	154.87%	95.47%	-
YoY %	-1.25%	-51.16%	17.09%	-43.78%	-53.35%	62.22%	-	-
Horiz. %	24.03%	24.33%	49.82%	42.55%	75.68%	162.22%	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	189,815	21.60%
YoY %	5.61%	15.64%	139.56%	-54.65%	3.75%	135.14%	-	-
Horiz. %	323.66%	306.47%	265.01%	110.63%	243.96%	235.14%	100.00%	-
NOSH	706,330	684,383	661,881	650,902	278,959	278,959	139,570	30.99%
YoY %	3.21%	3.40%	1.69%	133.33%	0.00%	99.87%	-	-
Horiz. %	506.08%	490.35%	474.23%	466.36%	199.87%	199.87%	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	9.90%	10.28%	9.57%	8.34%	8.24%	4.98%	10.39%	-
YoY %	-3.70%	7.42%	14.75%	1.21%	65.46%	-52.07%	-	-
Horiz. %	95.28%	98.94%	92.11%	80.27%	79.31%	47.93%	100.00%	-
ROE	2.51%	2.53%	2.77%	4.92%	2.08%	1.01%	3.08%	-
YoY %	-0.79%	-8.66%	-43.70%	136.54%	105.94%	-67.21%	-	-
Horiz. %	81.49%	82.14%	89.94%	159.74%	67.53%	32.79%	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	22.01	20.94	21.98	44.29	41.96	28.37	40.34	-9.59%
YoY %	5.11%	-4.73%	-50.37%	5.55%	47.90%	-29.67%	-	-
Horiz. %	54.56%	51.91%	54.49%	109.79%	104.02%	70.33%	100.00%	-
EPS	2.18	2.15	2.07	1.59	3.46	1.41	4.19	-10.30%
YoY %	1.40%	3.86%	30.19%	-54.05%	145.39%	-66.35%	-	-
Horiz. %	52.03%	51.31%	49.40%	37.95%	82.58%	33.65%	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	16.16	14.90	15.12	12.89	12.17	8.23	5.85	18.43%
YoY %	8.46%	-1.46%	17.30%	5.92%	47.87%	40.68%	-	-
Horiz. %	276.24%	254.70%	258.46%	220.34%	208.03%	140.68%	100.00%	-
EPS	1.60	1.53	1.45	1.07	1.00	0.47	0.61	17.41%
YoY %	4.58%	5.52%	35.51%	7.00%	112.77%	-22.95%	-	-
Horiz. %	262.30%	250.82%	237.70%	175.41%	163.93%	77.05%	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	0.1973	21.60%
YoY %	5.62%	15.64%	139.53%	-54.65%	3.75%	135.17%	-	-
Horiz. %	323.72%	306.49%	265.03%	110.64%	243.99%	235.17%	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	13.77	7.74	6.23	2.94	5.36	7.19	6.57	13.11%
YoY %	77.91%	24.24%	111.90%	-45.15%	-25.45%	9.44%	-	-
Horiz. %	209.59%	117.81%	94.82%	44.75%	81.58%	109.44%	100.00%	-
P/EPS	139.03	75.27	65.16	35.20	65.02	126.38	63.25	14.01%
YoY %	84.71%	15.52%	85.11%	-45.86%	-48.55%	99.81%	-	-
Horiz. %	219.81%	119.00%	103.02%	55.65%	102.80%	199.81%	100.00%	-
EY	0.72	1.33	1.53	2.84	1.54	0.79	1.58	-12.26%
YoY %	-45.86%	-13.07%	-46.13%	84.42%	94.94%	-50.00%	-	-
Horiz. %	45.57%	84.18%	96.84%	179.75%	97.47%	50.00%	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	11.31	15.04	6.42	2.44	4.84	7.54	5.95	11.28%
YoY %	-24.80%	134.27%	163.11%	-49.59%	-35.81%	26.72%	-	-
Horiz. %	190.08%	252.77%	107.90%	41.01%	81.34%	126.72%	100.00%	-
P/EPS	114.25	146.36	67.06	29.25	58.66	132.57	57.28	12.18%
YoY %	-21.94%	118.25%	129.26%	-50.14%	-55.75%	131.44%	-	-
Horiz. %	199.46%	255.52%	117.07%	51.06%	102.41%	231.44%	100.00%	-
EY	0.88	0.68	1.49	3.42	1.70	0.75	1.75	-10.81%
YoY %	29.41%	-54.36%	-56.43%	101.18%	126.67%	-57.14%	-	-
Horiz. %	50.29%	38.86%	85.14%	195.43%	97.14%	42.86%	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