[DPHARMA] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.22%
YoY- 20.08%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 169,235 177,074 171,838 133,772 142,855 125,838 115,379 6.58%
PBT 11,427 21,385 22,483 18,568 19,768 15,838 14,207 -3.56%
Tax -2,457 -5,036 -5,520 -4,441 -4,909 -3,552 -3,080 -3.69%
NP 8,970 16,349 16,963 14,127 14,859 12,286 11,127 -3.52%
-
NP to SH 8,970 16,349 16,963 14,127 14,859 12,286 11,405 -3.92%
-
Tax Rate 21.50% 23.55% 24.55% 23.92% 24.83% 22.43% 21.68% -
Total Cost 160,265 160,725 154,875 119,645 127,996 113,552 104,252 7.42%
-
Net Worth 673,359 647,522 612,147 584,565 505,919 501,487 474,230 6.01%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 673,359 647,522 612,147 584,565 505,919 501,487 474,230 6.01%
NOSH 961,942 952,239 941,765 706,026 680,106 661,881 278,959 22.90%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.30% 9.23% 9.87% 10.56% 10.40% 9.76% 9.64% -
ROE 1.33% 2.52% 2.77% 2.42% 2.94% 2.45% 2.40% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.59 18.60 18.25 19.22 21.18 19.07 41.36 -13.27%
EPS 0.93 1.72 1.80 2.03 2.20 1.86 3.99 -21.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.65 0.84 0.75 0.76 1.70 -13.74%
Adjusted Per Share Value based on latest NOSH - 941,765
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.59 18.41 17.86 13.91 14.85 13.08 11.99 6.59%
EPS 0.93 1.70 1.76 1.47 1.54 1.28 1.19 -4.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6731 0.6364 0.6077 0.5259 0.5213 0.493 6.01%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.20 1.30 1.81 3.16 1.40 1.23 2.20 -
P/RPS 6.82 6.99 9.92 16.44 6.61 6.45 5.32 4.22%
P/EPS 128.69 75.72 100.49 155.66 63.56 66.06 53.81 15.63%
EY 0.78 1.32 1.00 0.64 1.57 1.51 1.86 -13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.91 2.78 3.76 1.87 1.62 1.29 4.80%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 08/11/23 09/11/22 18/11/21 12/11/20 29/11/19 28/11/18 17/11/17 -
Price 1.22 1.39 1.62 4.04 1.39 1.07 2.20 -
P/RPS 6.93 7.47 8.88 21.02 6.56 5.61 5.32 4.50%
P/EPS 130.83 80.96 89.94 199.01 63.10 57.47 53.81 15.95%
EY 0.76 1.24 1.11 0.50 1.58 1.74 1.86 -13.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.04 2.49 4.81 1.85 1.41 1.29 5.11%

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