[DPHARMA] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

17-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- -6.31%

YoY- 16.66%

Quarter Report

Duopharma Biotech Berhad - Financial Results for Q2 2021.pdf

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	822,584	735,982	735,366	643,786	604,088	591,704	514,500	8.12%
YoY %	11.77%	0.08%	14.23%	6.57%	2.09%	15.01%	-	-
Horiz. %	159.88%	143.05%	142.93%	125.13%	117.41%	115.01%	100.00%	-
PBT	84,122	89,610	96,238	86,746	74,236	74,204	52,340	8.22%
YoY %	-6.12%	-6.89%	10.94%	16.85%	0.04%	41.77%	-	-
Horiz. %	160.72%	171.21%	183.87%	165.74%	141.83%	141.77%	100.00%	-
Tax	-20,190	-19,266	-23,034	-20,738	-17,656	-17,442	-10,368	11.73%
YoY %	-4.80%	16.36%	-11.07%	-17.46%	-1.23%	-68.23%	-	-
Horiz. %	194.73%	185.82%	222.16%	200.02%	170.29%	168.23%	100.00%	-
NP	63,932	70,344	73,204	66,008	56,580	56,762	41,972	7.25%
YoY %	-9.12%	-3.91%	10.90%	16.66%	-0.32%	35.24%	-	-
Horiz. %	152.32%	167.60%	174.41%	157.27%	134.80%	135.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,932	70,344	73,204	66,008	56,580	56,762	41,972	7.25%
YoY %	-9.12%	-3.91%	10.90%	16.66%	-0.32%	35.24%	-	-
Horiz. %	152.32%	167.60%	174.41%	157.27%	134.80%	135.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	21.50%	23.93%	23.91%	23.78%	23.51%	19.81%	-
YoY %	11.63%	-10.15%	0.08%	0.55%	1.15%	18.68%	-	-
Horiz. %	121.15%	108.53%	120.80%	120.70%	120.04%	118.68%	100.00%	-
Total Cost	758,652	665,638	662,162	577,778	547,508	534,942	472,528	8.20%
YoY %	13.97%	0.52%	14.60%	5.53%	2.35%	13.21%	-	-
Horiz. %	160.55%	140.87%	140.13%	122.27%	115.87%	113.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	692,598	670,448	634,375	614,350	581,725	503,029	209,983	21.98%
YoY %	3.30%	5.69%	3.26%	5.61%	15.64%	139.56%	-	-
Horiz. %	329.84%	319.29%	302.11%	292.57%	277.03%	239.56%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	19,238	9,577	9,468	7,061	6,843	13,237	8,399	14.79%
YoY %	100.88%	1.15%	34.09%	3.19%	-48.30%	57.60%	-	-
Horiz. %	229.05%	114.03%	112.73%	84.07%	81.47%	157.60%	100.00%	-
Div Payout %	30.09%	13.62%	12.93%	10.70%	12.10%	23.32%	20.01%	-
YoY %	120.93%	5.34%	20.84%	-11.57%	-48.11%	16.54%	-	-
Horiz. %	150.37%	68.07%	64.62%	53.47%	60.47%	116.54%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	692,598	670,448	634,375	614,350	581,725	503,029	209,983	21.98%
YoY %	3.30%	5.69%	3.26%	5.61%	15.64%	139.56%	-	-
Horiz. %	329.84%	319.29%	302.11%	292.57%	277.03%	239.56%	100.00%	-
NOSH	961,942	961,942	952,239	706,330	684,383	661,881	650,902	6.72%
YoY %	0.00%	1.02%	34.82%	3.21%	3.40%	1.69%	-	-
Horiz. %	147.79%	147.79%	146.30%	108.52%	105.14%	101.69%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	7.77%	9.56%	9.95%	10.25%	9.37%	9.59%	8.16%	-
YoY %	-18.72%	-3.92%	-2.93%	9.39%	-2.29%	17.52%	-	-
Horiz. %	95.22%	117.16%	121.94%	125.61%	114.83%	117.52%	100.00%	-
ROE	9.23%	10.49%	11.54%	10.74%	9.73%	11.28%	19.99%	-
YoY %	-12.01%	-9.10%	7.45%	10.38%	-13.74%	-43.57%	-	-
Horiz. %	46.17%	52.48%	57.73%	53.73%	48.67%	56.43%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	85.51	76.84	77.67	91.17	88.27	89.40	183.76	-11.96%
YoY %	11.28%	-1.07%	-14.81%	3.29%	-1.26%	-51.35%	-	-
Horiz. %	46.53%	41.82%	42.27%	49.61%	48.04%	48.65%	100.00%	-
EPS	6.64	7.36	7.76	9.34	8.26	8.52	6.44	0.51%
YoY %	-9.78%	-5.15%	-16.92%	13.08%	-3.05%	32.30%	-	-
Horiz. %	103.11%	114.29%	120.50%	145.03%	128.26%	132.30%	100.00%	-
DPS	2.00	1.00	1.00	1.00	1.00	2.00	3.00	-6.52%
YoY %	100.00%	0.00%	0.00%	0.00%	-50.00%	-33.33%	-	-
Horiz. %	66.67%	33.33%	33.33%	33.33%	33.33%	66.67%	100.00%	-
NAPS	0.72	0.70	0.67	0.87	0.85	0.76	0.75	-0.67%
YoY %	2.86%	4.48%	-22.99%	2.35%	11.84%	1.33%	-	-
Horiz. %	96.00%	93.33%	89.33%	116.00%	113.33%	101.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 706,330
RPS	85.51	76.51	76.45	66.93	62.80	61.51	53.49	8.12%
YoY %	11.76%	0.08%	14.22%	6.58%	2.10%	14.99%	-	-
Horiz. %	159.86%	143.04%	142.92%	125.13%	117.41%	114.99%	100.00%	-
EPS	6.64	7.31	7.61	6.86	5.88	5.90	4.36	7.25%
YoY %	-9.17%	-3.94%	10.93%	16.67%	-0.34%	35.32%	-	-
Horiz. %	152.29%	167.66%	174.54%	157.34%	134.86%	135.32%	100.00%	-
DPS	2.00	1.00	0.98	0.73	0.71	1.38	0.87	14.86%
YoY %	100.00%	2.04%	34.25%	2.82%	-48.55%	58.62%	-	-
Horiz. %	229.89%	114.94%	112.64%	83.91%	81.61%	158.62%	100.00%	-
NAPS	0.72	0.697	0.6595	0.6387	0.6047	0.5229	0.2183	21.98%
YoY %	3.30%	5.69%	3.26%	5.62%	15.64%	139.53%	-	-
Horiz. %	329.82%	319.29%	302.11%	292.58%	277.00%	239.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.26	1.30	1.20	3.03	1.62	1.37	1.30	-
P/RPS	1.47	1.69	1.55	3.32	1.84	1.53	0.71	12.88%
YoY %	-13.02%	9.03%	-53.31%	80.43%	20.26%	115.49%	-	-
Horiz. %	207.04%	238.03%	218.31%	467.61%	259.15%	215.49%	100.00%	-
P/EPS	18.96	17.70	15.52	32.41	19.60	15.98	8.67	13.91%
YoY %	7.12%	14.05%	-52.11%	65.36%	22.65%	84.31%	-	-
Horiz. %	218.69%	204.15%	179.01%	373.82%	226.07%	184.31%	100.00%	-
EY	5.27	5.65	6.44	3.09	5.10	6.26	11.53	-12.22%
YoY %	-6.73%	-12.27%	108.41%	-39.41%	-18.53%	-45.71%	-	-
Horiz. %	45.71%	49.00%	55.85%	26.80%	44.23%	54.29%	100.00%	-
DY	1.59	0.77	0.83	0.33	0.62	1.46	2.31	-6.03%
YoY %	106.49%	-7.23%	151.52%	-46.77%	-57.53%	-36.80%	-	-
Horiz. %	68.83%	33.33%	35.93%	14.29%	26.84%	63.20%	100.00%	-
P/NAPS	1.75	1.86	1.79	3.48	1.91	1.80	1.73	0.19%
YoY %	-5.91%	3.91%	-48.56%	82.20%	6.11%	4.05%	-	-
Horiz. %	101.16%	107.51%	103.47%	201.16%	110.40%	104.05%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	15/08/24	24/08/23	16/08/22	17/08/21	13/08/20	30/08/19	26/11/18	-
Price	1.17	1.19	1.34	2.49	3.15	1.41	1.08	-
P/RPS	1.37	1.55	1.73	2.73	3.57	1.58	0.59	15.05%
YoY %	-11.61%	-10.40%	-36.63%	-23.53%	125.95%	167.80%	-	-
Horiz. %	232.20%	262.71%	293.22%	462.71%	605.08%	267.80%	100.00%	-
P/EPS	17.60	16.20	17.33	26.64	38.10	16.44	7.20	16.04%
YoY %	8.64%	-6.52%	-34.95%	-30.08%	131.75%	128.33%	-	-
Horiz. %	244.44%	225.00%	240.69%	370.00%	529.17%	228.33%	100.00%	-
EY	5.68	6.17	5.77	3.75	2.62	6.08	13.88	-13.82%
YoY %	-7.94%	6.93%	53.87%	43.13%	-56.91%	-56.20%	-	-
Horiz. %	40.92%	44.45%	41.57%	27.02%	18.88%	43.80%	100.00%	-
DY	1.71	0.84	0.75	0.40	0.32	1.42	2.78	-7.77%
YoY %	103.57%	12.00%	87.50%	25.00%	-77.46%	-48.92%	-	-
Horiz. %	61.51%	30.22%	26.98%	14.39%	11.51%	51.08%	100.00%	-
P/NAPS	1.62	1.70	2.00	2.86	3.71	1.86	1.44	1.98%
YoY %	-4.71%	-15.00%	-30.07%	-22.91%	99.46%	29.17%	-	-
Horiz. %	112.50%	118.06%	138.89%	198.61%	257.64%	129.17%	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