[DPHARMA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

18-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 7.39%

YoY- 12.12%

Quarter Report

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	584,942	591,704	601,544	498,722	510,784	514,500	533,036	6.38%
YoY %	-1.14%	-1.64%	20.62%	-2.36%	-0.72%	-3.48%	-	-
Horiz. %	109.74%	111.01%	112.85%	93.56%	95.83%	96.52%	100.00%	-
PBT	75,826	74,204	75,144	59,666	56,010	52,340	53,020	26.90%
YoY %	2.19%	-1.25%	25.94%	6.53%	7.01%	-1.28%	-	-
Horiz. %	143.01%	139.95%	141.73%	112.53%	105.64%	98.72%	100.00%	-
Tax	-18,173	-17,442	-17,284	-12,025	-11,648	-10,368	-10,432	44.73%
YoY %	-4.19%	-0.91%	-43.73%	-3.24%	-12.35%	0.61%	-	-
Horiz. %	174.20%	167.20%	165.68%	115.27%	111.66%	99.39%	100.00%	-
NP	57,653	56,762	57,860	47,641	44,362	41,972	42,588	22.35%
YoY %	1.57%	-1.90%	21.45%	7.39%	5.69%	-1.45%	-	-
Horiz. %	135.37%	133.28%	135.86%	111.86%	104.17%	98.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,653	56,762	57,860	47,641	44,362	41,972	43,128	21.32%
YoY %	1.57%	-1.90%	21.45%	7.39%	5.69%	-2.68%	-	-
Horiz. %	133.68%	131.61%	134.16%	110.46%	102.86%	97.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.97%	23.51%	23.00%	20.15%	20.80%	19.81%	19.68%	-
YoY %	1.96%	2.22%	14.14%	-3.13%	5.00%	0.66%	-	-
Horiz. %	121.80%	119.46%	116.87%	102.39%	105.69%	100.66%	100.00%	-
Total Cost	527,289	534,942	543,684	451,081	466,421	472,528	490,448	4.94%
YoY %	-1.43%	-1.61%	20.53%	-3.29%	-1.29%	-3.65%	-	-
Horiz. %	107.51%	109.07%	110.85%	91.97%	95.10%	96.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	505,919	503,029	496,410	483,173	501,487	209,983	206,429	81.67%
YoY %	0.57%	1.33%	2.74%	-3.65%	138.82%	1.72%	-	-
Horiz. %	245.08%	243.68%	240.47%	234.06%	242.93%	101.72%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	8,994	13,237	-	36,403	13,197	8,399	-	-
YoY %	-32.05%	0.00%	-	175.84%	57.13%	0.00%	-	-
Horiz. %	107.08%	157.60%	-	433.42%	157.13%	100.00%	-	-
Div Payout %	15.60%	23.32%	-	76.41%	29.75%	20.01%	-	-
YoY %	-33.10%	0.00%	-	156.84%	48.68%	0.00%	-	-
Horiz. %	77.96%	116.54%	-	381.86%	148.68%	100.00%	-	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	505,919	503,029	496,410	483,173	501,487	209,983	206,429	81.67%
YoY %	0.57%	1.33%	2.74%	-3.65%	138.82%	1.72%	-	-
Horiz. %	245.08%	243.68%	240.47%	234.06%	242.93%	101.72%	100.00%	-
NOSH	680,106	661,881	661,881	661,881	661,881	650,902	278,959	81.04%
YoY %	2.75%	0.00%	0.00%	0.00%	1.69%	133.33%	-	-
Horiz. %	243.80%	237.27%	237.27%	237.27%	237.27%	233.33%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	9.86%	9.59%	9.62%	9.55%	8.69%	8.16%	7.99%	-
YoY %	2.82%	-0.31%	0.73%	9.90%	6.50%	2.13%	-	-
Horiz. %	123.40%	120.03%	120.40%	119.52%	108.76%	102.13%	100.00%	-
ROE	11.40%	11.28%	11.66%	9.86%	8.85%	19.99%	20.89%	-
YoY %	1.06%	-3.26%	18.26%	11.41%	-55.73%	-4.31%	-	-
Horiz. %	54.57%	54.00%	55.82%	47.20%	42.36%	95.69%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	86.71	89.40	90.88	75.35	77.41	183.76	191.08	-40.91%
YoY %	-3.01%	-1.63%	20.61%	-2.66%	-57.87%	-3.83%	-	-
Horiz. %	45.38%	46.79%	47.56%	39.43%	40.51%	96.17%	100.00%	-
EPS	8.65	8.52	8.76	7.26	6.79	6.44	15.28	-31.54%
YoY %	1.53%	-2.74%	20.66%	6.92%	5.43%	-57.85%	-	-
Horiz. %	56.61%	55.76%	57.33%	47.51%	44.44%	42.15%	100.00%	-
DPS	1.33	2.00	0.00	5.50	2.00	3.00	0.00	-
YoY %	-33.50%	0.00%	0.00%	175.00%	-33.33%	0.00%	-	-
Horiz. %	44.33%	66.67%	0.00%	183.33%	66.67%	100.00%	-	-
NAPS	0.75	0.76	0.75	0.73	0.76	0.75	0.74	0.89%
YoY %	-1.32%	1.33%	2.74%	-3.95%	1.33%	1.35%	-	-
Horiz. %	101.35%	102.70%	101.35%	98.65%	102.70%	101.35%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 661,881
RPS	60.81	61.51	62.53	51.85	53.10	53.49	55.41	6.38%
YoY %	-1.14%	-1.63%	20.60%	-2.35%	-0.73%	-3.47%	-	-
Horiz. %	109.75%	111.01%	112.85%	93.58%	95.83%	96.53%	100.00%	-
EPS	5.99	5.90	6.01	4.95	4.61	4.36	4.48	21.34%
YoY %	1.53%	-1.83%	21.41%	7.38%	5.73%	-2.68%	-	-
Horiz. %	133.71%	131.70%	134.15%	110.49%	102.90%	97.32%	100.00%	-
DPS	0.93	1.38	0.00	3.78	1.37	0.87	0.00	-
YoY %	-32.61%	0.00%	0.00%	175.91%	57.47%	0.00%	-	-
Horiz. %	106.90%	158.62%	0.00%	434.48%	157.47%	100.00%	-	-
NAPS	0.5259	0.5229	0.5161	0.5023	0.5213	0.2183	0.2146	81.66%
YoY %	0.57%	1.32%	2.75%	-3.64%	138.80%	1.72%	-	-
Horiz. %	245.06%	243.66%	240.49%	234.06%	242.92%	101.72%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.40	1.37	1.28	0.95	1.23	1.30	2.80	-
P/RPS	1.61	1.53	1.41	1.26	1.59	0.71	1.47	6.24%
YoY %	5.23%	8.51%	11.90%	-20.75%	123.94%	-51.70%	-	-
Horiz. %	109.52%	104.08%	95.92%	85.71%	108.16%	48.30%	100.00%	-
P/EPS	16.38	15.98	14.64	13.20	18.30	8.67	18.11	-6.46%
YoY %	2.50%	9.15%	10.91%	-27.87%	111.07%	-52.13%	-	-
Horiz. %	90.45%	88.24%	80.84%	72.89%	101.05%	47.87%	100.00%	-
EY	6.10	6.26	6.83	7.58	5.47	11.53	5.52	6.88%
YoY %	-2.56%	-8.35%	-9.89%	38.57%	-52.56%	108.88%	-	-
Horiz. %	110.51%	113.41%	123.73%	137.32%	99.09%	208.88%	100.00%	-
DY	0.95	1.46	0.00	5.79	1.63	2.31	0.00	-
YoY %	-34.93%	0.00%	0.00%	255.21%	-29.44%	0.00%	-	-
Horiz. %	41.13%	63.20%	0.00%	250.65%	70.56%	100.00%	-	-
P/NAPS	1.87	1.80	1.71	1.30	1.62	1.73	3.78	-37.42%
YoY %	3.89%	5.26%	31.54%	-19.75%	-6.36%	-54.23%	-	-
Horiz. %	49.47%	47.62%	45.24%	34.39%	42.86%	45.77%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/11/19	30/08/19	21/05/19	18/02/19	28/11/18	26/11/18	28/05/18	-
Price	1.39	1.41	1.36	1.03	1.07	1.08	3.35	-
P/RPS	1.60	1.58	1.50	1.37	1.38	0.59	1.75	-5.79%
YoY %	1.27%	5.33%	9.49%	-0.72%	133.90%	-66.29%	-	-
Horiz. %	91.43%	90.29%	85.71%	78.29%	78.86%	33.71%	100.00%	-
P/EPS	16.26	16.44	15.56	14.31	15.92	7.20	21.67	-17.41%
YoY %	-1.09%	5.66%	8.74%	-10.11%	121.11%	-66.77%	-	-
Horiz. %	75.03%	75.87%	71.80%	66.04%	73.47%	33.23%	100.00%	-
EY	6.15	6.08	6.43	6.99	6.28	13.88	4.62	20.98%
YoY %	1.15%	-5.44%	-8.01%	11.31%	-54.76%	200.43%	-	-
Horiz. %	133.12%	131.60%	139.18%	151.30%	135.93%	300.43%	100.00%	-
DY	0.96	1.42	0.00	5.34	1.87	2.78	0.00	-
YoY %	-32.39%	0.00%	0.00%	185.56%	-32.73%	0.00%	-	-
Horiz. %	34.53%	51.08%	0.00%	192.09%	67.27%	100.00%	-	-
P/NAPS	1.85	1.86	1.81	1.41	1.41	1.44	4.53	-44.92%
YoY %	-0.54%	2.76%	28.37%	0.00%	-2.08%	-68.21%	-	-
Horiz. %	40.84%	41.06%	39.96%	31.13%	31.13%	31.79%	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