[DPHARMA] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 18.83%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 171,838 133,772 142,855 125,838 115,379 80,302 79,372 13.72%
PBT 22,483 18,568 19,768 15,838 14,207 7,516 11,621 11.61%
Tax -5,520 -4,441 -4,909 -3,552 -3,080 -1,290 -2,998 10.69%
NP 16,963 14,127 14,859 12,286 11,127 6,226 8,623 11.92%
-
NP to SH 16,963 14,127 14,859 12,286 11,405 6,341 8,623 11.92%
-
Tax Rate 24.55% 23.92% 24.83% 22.43% 21.68% 17.16% 25.80% -
Total Cost 154,875 119,645 127,996 113,552 104,252 74,076 70,749 13.93%
-
Net Worth 612,147 584,565 505,919 501,487 474,230 451,913 268,509 14.70%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 612,147 584,565 505,919 501,487 474,230 451,913 268,509 14.70%
NOSH 941,765 706,026 680,106 661,881 278,959 278,959 278,959 22.45%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 9.87% 10.56% 10.40% 9.76% 9.64% 7.75% 10.86% -
ROE 2.77% 2.42% 2.94% 2.45% 2.40% 1.40% 3.21% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 18.25 19.22 21.18 19.07 41.36 28.79 47.59 -14.75%
EPS 1.80 2.03 2.20 1.86 3.99 2.23 5.17 -16.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.84 0.75 0.76 1.70 1.62 1.61 -14.01%
Adjusted Per Share Value based on latest NOSH - 661,881
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 17.86 13.91 14.85 13.08 11.99 8.35 8.25 13.72%
EPS 1.76 1.47 1.54 1.28 1.19 0.66 0.90 11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6364 0.6077 0.5259 0.5213 0.493 0.4698 0.2791 14.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.81 3.16 1.40 1.23 2.20 2.06 2.72 -
P/RPS 9.92 16.44 6.61 6.45 5.32 7.16 5.72 9.60%
P/EPS 100.49 155.66 63.56 66.06 53.81 90.63 52.61 11.37%
EY 1.00 0.64 1.57 1.51 1.86 1.10 1.90 -10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 3.76 1.87 1.62 1.29 1.27 1.69 8.64%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 12/11/20 29/11/19 28/11/18 17/11/17 21/11/16 24/11/15 -
Price 1.62 4.04 1.39 1.07 2.20 2.10 2.70 -
P/RPS 8.88 21.02 6.56 5.61 5.32 7.30 5.67 7.75%
P/EPS 89.94 199.01 63.10 57.47 53.81 92.39 52.22 9.47%
EY 1.11 0.50 1.58 1.74 1.86 1.08 1.91 -8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 4.81 1.85 1.41 1.29 1.30 1.68 6.77%

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
Post a Comment