[DPHARMA] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 12.01%
YoY- 114.37%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 133,259 112,253 115,379 117,049 120,994 74,033 80,302 40.21%
PBT 13,255 12,825 14,207 12,642 11,176 6,299 7,516 46.01%
Tax -2,608 -1,057 -3,080 -3,001 -2,558 2,532 -1,290 59.95%
NP 10,647 11,768 11,127 9,641 8,618 8,831 6,226 43.04%
-
NP to SH 10,782 11,870 11,405 9,653 8,618 8,428 6,341 42.50%
-
Tax Rate 19.68% 8.24% 21.68% 23.74% 22.89% -40.20% 17.16% -
Total Cost 122,612 100,485 104,252 107,408 112,376 65,202 74,076 39.97%
-
Net Worth 206,429 479,809 474,230 463,071 463,071 454,703 451,913 -40.71%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 16,737 - 6,973 - 11,158 - -
Div Payout % - 141.01% - 72.25% - 132.40% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 206,429 479,809 474,230 463,071 463,071 454,703 451,913 -40.71%
NOSH 278,959 278,959 278,959 278,959 278,959 278,959 278,959 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.99% 10.48% 9.64% 8.24% 7.12% 11.93% 7.75% -
ROE 5.22% 2.47% 2.40% 2.08% 1.86% 1.85% 1.40% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 47.77 40.24 41.36 41.96 43.37 26.54 28.79 40.19%
EPS 3.82 4.22 3.99 3.46 3.43 3.41 2.23 43.21%
DPS 0.00 6.00 0.00 2.50 0.00 4.00 0.00 -
NAPS 0.74 1.72 1.70 1.66 1.66 1.63 1.62 -40.71%
Adjusted Per Share Value based on latest NOSH - 278,959
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 13.85 11.67 11.99 12.17 12.58 7.70 8.35 40.16%
EPS 1.12 1.23 1.19 1.00 0.90 0.88 0.66 42.31%
DPS 0.00 1.74 0.00 0.72 0.00 1.16 0.00 -
NAPS 0.2146 0.4988 0.493 0.4814 0.4814 0.4727 0.4698 -40.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.80 2.53 2.20 2.25 2.31 1.98 2.06 -
P/RPS 5.86 6.29 5.32 5.36 5.33 7.46 7.16 -12.51%
P/EPS 72.44 59.46 53.81 65.02 74.77 65.54 90.63 -13.88%
EY 1.38 1.68 1.86 1.54 1.34 1.53 1.10 16.33%
DY 0.00 2.37 0.00 1.11 0.00 2.02 0.00 -
P/NAPS 3.78 1.47 1.29 1.36 1.39 1.21 1.27 107.05%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 17/11/17 25/08/17 22/05/17 24/02/17 21/11/16 -
Price 3.35 2.97 2.20 2.03 2.32 2.23 2.10 -
P/RPS 7.01 7.38 5.32 4.84 5.35 8.40 7.30 -2.66%
P/EPS 86.67 69.80 53.81 58.66 75.10 73.81 92.39 -4.17%
EY 1.15 1.43 1.86 1.70 1.33 1.35 1.08 4.27%
DY 0.00 2.02 0.00 1.23 0.00 1.79 0.00 -
P/NAPS 4.53 1.73 1.29 1.22 1.40 1.37 1.30 130.02%

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