[DPHARMA] QoQ Cumulative 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- 94.64%
YoY- 9.21%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 150,386 498,722 383,088 257,250 133,259 467,987 355,734 -43.70%
PBT 18,786 59,666 42,008 26,170 13,255 51,796 38,971 -38.54%
Tax -4,321 -12,025 -8,736 -5,184 -2,608 -9,696 -8,639 -37.01%
NP 14,465 47,641 33,272 20,986 10,647 42,100 30,332 -38.98%
-
NP to SH 14,465 47,641 33,272 20,986 10,782 42,492 30,622 -39.37%
-
Tax Rate 23.00% 20.15% 20.80% 19.81% 19.68% 18.72% 22.17% -
Total Cost 135,921 451,081 349,816 236,264 122,612 425,887 325,402 -44.15%
-
Net Worth 496,410 483,173 501,487 209,983 206,429 479,809 474,230 3.09%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 36,403 9,897 4,199 - 23,711 - -
Div Payout % - 76.41% 29.75% 20.01% - 55.80% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 496,410 483,173 501,487 209,983 206,429 479,809 474,230 3.09%
NOSH 661,881 661,881 661,881 650,902 278,959 278,959 278,959 77.98%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.62% 9.55% 8.69% 8.16% 7.99% 9.00% 8.53% -
ROE 2.91% 9.86% 6.63% 9.99% 5.22% 8.86% 6.46% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 22.72 75.35 58.06 91.88 47.77 167.76 127.52 -68.37%
EPS 2.19 7.26 5.09 3.22 3.82 15.09 10.87 -65.66%
DPS 0.00 5.50 1.50 1.50 0.00 8.50 0.00 -
NAPS 0.75 0.73 0.76 0.75 0.74 1.72 1.70 -42.07%
Adjusted Per Share Value based on latest NOSH - 650,902
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 15.62 51.81 39.79 26.72 13.84 48.61 36.95 -43.70%
EPS 1.50 4.95 3.46 2.18 1.12 4.41 3.18 -39.43%
DPS 0.00 3.78 1.03 0.44 0.00 2.46 0.00 -
NAPS 0.5157 0.5019 0.5209 0.2181 0.2144 0.4984 0.4926 3.10%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.28 0.95 1.23 1.30 2.80 2.53 2.20 -
P/RPS 5.63 1.26 2.12 1.41 5.86 1.51 1.73 119.76%
P/EPS 58.57 13.20 24.39 17.34 72.44 16.61 20.04 104.55%
EY 1.71 7.58 4.10 5.77 1.38 6.02 4.99 -51.06%
DY 0.00 5.79 1.22 1.15 0.00 3.36 0.00 -
P/NAPS 1.71 1.30 1.62 1.73 3.78 1.47 1.29 20.69%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 18/02/19 28/11/18 26/11/18 28/05/18 28/02/18 17/11/17 -
Price 1.36 1.03 1.07 1.08 3.35 2.97 2.20 -
P/RPS 5.99 1.37 1.84 1.18 7.01 1.77 1.73 129.04%
P/EPS 62.23 14.31 21.22 14.41 86.67 19.50 20.04 112.99%
EY 1.61 6.99 4.71 6.94 1.15 5.13 4.99 -52.99%
DY 0.00 5.34 1.40 1.39 0.00 2.86 0.00 -
P/NAPS 1.81 1.41 1.41 1.44 4.53 1.73 1.29 25.35%

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