[DPHARMA] YoY Annualized 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- -2.68%

YoY- 9.21%

Quarter Report

CCMDBIO-Q2 2018 - amended 14112018 (marked).xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	643,786	604,088	591,704	514,500	480,710	317,210	203,814	21.10%
YoY %	6.57%	2.09%	15.01%	7.03%	51.54%	55.64%	-	-
Horiz. %	315.87%	296.39%	290.32%	252.44%	235.86%	155.64%	100.00%	-
PBT	86,746	74,236	74,204	52,340	49,528	35,328	41,210	13.19%
YoY %	16.85%	0.04%	41.77%	5.68%	40.19%	-14.27%	-	-
Horiz. %	210.50%	180.14%	180.06%	127.01%	120.18%	85.73%	100.00%	-
Tax	-20,738	-17,656	-17,442	-10,368	-11,118	-11,790	-11,576	10.19%
YoY %	-17.46%	-1.23%	-68.23%	6.75%	5.70%	-1.85%	-	-
Horiz. %	179.15%	152.52%	150.67%	89.56%	96.04%	101.85%	100.00%	-
NP	66,008	56,580	56,762	41,972	38,410	23,538	29,634	14.26%
YoY %	16.66%	-0.32%	35.24%	9.27%	63.18%	-20.57%	-	-
Horiz. %	222.74%	190.93%	191.54%	141.63%	129.61%	79.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,008	56,580	56,762	41,972	38,434	24,692	29,634	14.26%
YoY %	16.66%	-0.32%	35.24%	9.21%	55.65%	-16.68%	-	-
Horiz. %	222.74%	190.93%	191.54%	141.63%	129.70%	83.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.91%	23.78%	23.51%	19.81%	22.45%	33.37%	28.09%	-
YoY %	0.55%	1.15%	18.68%	-11.76%	-32.72%	18.80%	-	-
Horiz. %	85.12%	84.66%	83.70%	70.52%	79.92%	118.80%	100.00%	-
Total Cost	577,778	547,508	534,942	472,528	442,300	293,672	174,180	22.09%
YoY %	5.53%	2.35%	13.21%	6.83%	50.61%	68.60%	-	-
Horiz. %	331.71%	314.33%	307.12%	271.29%	253.93%	168.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	614,350	581,725	503,029	209,983	463,071	446,334	190,284	21.55%
YoY %	5.61%	15.64%	139.56%	-54.65%	3.75%	134.56%	-	-
Horiz. %	322.86%	305.71%	264.36%	110.35%	243.36%	234.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	7,061	6,843	13,237	8,399	13,947	13,947	11,193	-7.38%
YoY %	3.19%	-48.30%	57.60%	-39.78%	0.00%	24.60%	-	-
Horiz. %	63.08%	61.14%	118.26%	75.04%	124.60%	124.60%	100.00%	-
Div Payout %	10.70%	12.10%	23.32%	20.01%	36.29%	56.49%	37.77%	-
YoY %	-11.57%	-48.11%	16.54%	-44.86%	-35.76%	49.56%	-	-
Horiz. %	28.33%	32.04%	61.74%	52.98%	96.08%	149.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	614,350	581,725	503,029	209,983	463,071	446,334	190,284	21.55%
YoY %	5.61%	15.64%	139.56%	-54.65%	3.75%	134.56%	-	-
Horiz. %	322.86%	305.71%	264.36%	110.35%	243.36%	234.56%	100.00%	-
NOSH	706,330	684,383	661,881	650,902	278,959	278,959	139,915	30.94%
YoY %	3.21%	3.40%	1.69%	133.33%	0.00%	99.38%	-	-
Horiz. %	504.83%	489.14%	473.06%	465.21%	199.38%	199.38%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	10.25%	9.37%	9.59%	8.16%	7.99%	7.42%	14.54%	-
YoY %	9.39%	-2.29%	17.52%	2.13%	7.68%	-48.97%	-	-
Horiz. %	70.50%	64.44%	65.96%	56.12%	54.95%	51.03%	100.00%	-
ROE	10.74%	9.73%	11.28%	19.99%	8.30%	5.53%	15.57%	-
YoY %	10.38%	-13.74%	-43.57%	140.84%	50.09%	-64.48%	-	-
Horiz. %	68.98%	62.49%	72.45%	128.39%	53.31%	35.52%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	91.17	88.27	89.40	183.76	172.32	113.71	145.67	-7.50%
YoY %	3.29%	-1.26%	-51.35%	6.64%	51.54%	-21.94%	-	-
Horiz. %	62.59%	60.60%	61.37%	126.15%	118.29%	78.06%	100.00%	-
EPS	9.34	8.26	8.52	6.44	13.76	8.44	21.18	-12.74%
YoY %	13.08%	-3.05%	32.30%	-53.20%	63.03%	-60.15%	-	-
Horiz. %	44.10%	39.00%	40.23%	30.41%	64.97%	39.85%	100.00%	-
DPS	1.00	1.00	2.00	3.00	5.00	5.00	8.00	-29.26%
YoY %	0.00%	-50.00%	-33.33%	-40.00%	0.00%	-37.50%	-	-
Horiz. %	12.50%	12.50%	25.00%	37.50%	62.50%	62.50%	100.00%	-
NAPS	0.87	0.85	0.76	0.75	1.66	1.60	1.36	-7.16%
YoY %	2.35%	11.84%	1.33%	-54.82%	3.75%	17.65%	-	-
Horiz. %	63.97%	62.50%	55.88%	55.15%	122.06%	117.65%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 650,902
RPS	66.88	62.75	61.47	53.45	49.94	32.95	21.17	21.11%
YoY %	6.58%	2.08%	15.00%	7.03%	51.56%	55.64%	-	-
Horiz. %	315.92%	296.41%	290.36%	252.48%	235.90%	155.64%	100.00%	-
EPS	6.86	5.88	5.90	4.36	3.99	2.56	3.08	14.26%
YoY %	16.67%	-0.34%	35.32%	9.27%	55.86%	-16.88%	-	-
Horiz. %	222.73%	190.91%	191.56%	141.56%	129.55%	83.12%	100.00%	-
DPS	0.73	0.71	1.38	0.87	1.45	1.45	1.16	-7.42%
YoY %	2.82%	-48.55%	58.62%	-40.00%	0.00%	25.00%	-	-
Horiz. %	62.93%	61.21%	118.97%	75.00%	125.00%	125.00%	100.00%	-
NAPS	0.6382	0.6043	0.5225	0.2181	0.481	0.4636	0.1977	21.54%
YoY %	5.61%	15.66%	139.57%	-54.66%	3.75%	134.50%	-	-
Horiz. %	322.81%	305.67%	264.29%	110.32%	243.30%	234.50%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.03	1.62	1.37	1.30	2.25	2.04	2.65	-
P/RPS	3.32	1.84	1.53	0.71	1.31	1.79	1.82	10.52%
YoY %	80.43%	20.26%	115.49%	-45.80%	-26.82%	-1.65%	-	-
Horiz. %	182.42%	101.10%	84.07%	39.01%	71.98%	98.35%	100.00%	-
P/EPS	32.41	19.60	15.98	8.67	16.33	23.05	12.51	17.17%
YoY %	65.36%	22.65%	84.31%	-46.91%	-29.15%	84.25%	-	-
Horiz. %	259.07%	156.67%	127.74%	69.30%	130.54%	184.25%	100.00%	-
EY	3.09	5.10	6.26	11.53	6.12	4.34	7.99	-14.63%
YoY %	-39.41%	-18.53%	-45.71%	88.40%	41.01%	-45.68%	-	-
Horiz. %	38.67%	63.83%	78.35%	144.31%	76.60%	54.32%	100.00%	-
DY	0.33	0.62	1.46	2.31	2.22	2.45	3.02	-30.83%
YoY %	-46.77%	-57.53%	-36.80%	4.05%	-9.39%	-18.87%	-	-
Horiz. %	10.93%	20.53%	48.34%	76.49%	73.51%	81.13%	100.00%	-
P/NAPS	3.48	1.91	1.80	1.73	1.36	1.28	1.95	10.12%
YoY %	82.20%	6.11%	4.05%	27.21%	6.25%	-34.36%	-	-
Horiz. %	178.46%	97.95%	92.31%	88.72%	69.74%	65.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	17/08/21	13/08/20	30/08/19	26/11/18	25/08/17	22/08/16	25/08/15	-
Price	2.49	3.15	1.41	1.08	2.03	2.14	2.40	-
P/RPS	2.73	3.57	1.58	0.59	1.18	1.88	1.65	8.74%
YoY %	-23.53%	125.95%	167.80%	-50.00%	-37.23%	13.94%	-	-
Horiz. %	165.45%	216.36%	95.76%	35.76%	71.52%	113.94%	100.00%	-
P/EPS	26.64	38.10	16.44	7.20	14.73	24.18	11.33	15.29%
YoY %	-30.08%	131.75%	128.33%	-51.12%	-39.08%	113.42%	-	-
Horiz. %	235.13%	336.28%	145.10%	63.55%	130.01%	213.42%	100.00%	-
EY	3.75	2.62	6.08	13.88	6.79	4.14	8.83	-13.29%
YoY %	43.13%	-56.91%	-56.20%	104.42%	64.01%	-53.11%	-	-
Horiz. %	42.47%	29.67%	68.86%	157.19%	76.90%	46.89%	100.00%	-
DY	0.40	0.32	1.42	2.78	2.46	2.34	3.33	-29.73%
YoY %	25.00%	-77.46%	-48.92%	13.01%	5.13%	-29.73%	-	-
Horiz. %	12.01%	9.61%	42.64%	83.48%	73.87%	70.27%	100.00%	-
P/NAPS	2.86	3.71	1.86	1.44	1.22	1.34	1.76	8.42%
YoY %	-22.91%	99.46%	29.17%	18.03%	-8.96%	-23.86%	-	-
Horiz. %	162.50%	210.80%	105.68%	81.82%	69.32%	76.14%	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