[DPHARMA] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -1.86%
YoY- -6.25%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 801,900 743,764 665,816 634,852 601,544 533,036 483,976 8.77%
PBT 113,168 106,584 92,704 70,908 75,144 53,020 44,704 16.73%
Tax -22,636 -25,420 -22,248 -16,664 -17,284 -10,432 -10,232 14.14%
NP 90,532 81,164 70,456 54,244 57,860 42,588 34,472 17.45%
-
NP to SH 90,532 81,164 70,456 54,244 57,860 43,128 34,472 17.45%
-
Tax Rate 20.00% 23.85% 24.00% 23.50% 23.00% 19.68% 22.89% -
Total Cost 711,368 662,600 595,360 580,608 543,684 490,448 449,504 7.94%
-
Net Worth 666,567 621,987 635,424 540,662 496,410 206,429 463,071 6.25%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 666,567 621,987 635,424 540,662 496,410 206,429 463,071 6.25%
NOSH 952,239 941,765 706,026 684,383 661,881 278,959 278,959 22.69%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.29% 10.91% 10.58% 8.54% 9.62% 7.99% 7.12% -
ROE 13.58% 13.05% 11.09% 10.03% 11.66% 20.89% 7.44% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 84.21 80.12 94.30 92.76 90.88 191.08 173.49 -11.34%
EPS 9.52 8.76 9.96 7.92 8.76 15.28 13.72 -5.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.90 0.79 0.75 0.74 1.66 -13.39%
Adjusted Per Share Value based on latest NOSH - 684,383
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 83.36 77.32 69.22 66.00 62.53 55.41 50.31 8.77%
EPS 9.41 8.44 7.32 5.64 6.01 4.48 3.58 17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6929 0.6466 0.6606 0.5621 0.5161 0.2146 0.4814 6.25%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.56 1.49 2.75 1.39 1.28 2.80 2.31 -
P/RPS 1.85 1.86 2.92 1.50 1.41 1.47 1.33 5.65%
P/EPS 16.41 17.04 27.56 17.54 14.64 18.11 18.69 -2.14%
EY 6.09 5.87 3.63 5.70 6.83 5.52 5.35 2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.22 3.06 1.76 1.71 3.78 1.39 8.19%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 17/05/22 03/05/21 18/05/20 21/05/19 28/05/18 22/05/17 -
Price 1.44 1.51 2.93 1.72 1.36 3.35 2.32 -
P/RPS 1.71 1.88 3.11 1.85 1.50 1.75 1.34 4.14%
P/EPS 15.15 17.27 29.36 21.70 15.56 21.67 18.77 -3.50%
EY 6.60 5.79 3.41 4.61 6.43 4.62 5.33 3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.25 3.26 2.18 1.81 4.53 1.40 6.64%

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