[DPHARMA] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

22-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 57.41%

YoY- -16.68%

Quarter Report

CCMDBIO-Q2 2016 (Final).xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Cumulative Result
Revenue	295,852	257,250	240,355	158,605	101,907	81,118	75,826	25.45%
YoY %	15.01%	7.03%	51.54%	55.64%	25.63%	6.98%	-	-
Horiz. %	390.17%	339.26%	316.98%	209.17%	134.40%	106.98%	100.00%	-
PBT	37,102	26,170	24,764	17,664	20,605	21,302	21,963	9.12%
YoY %	41.77%	5.68%	40.19%	-14.27%	-3.27%	-3.01%	-	-
Horiz. %	168.93%	119.15%	112.75%	80.43%	93.82%	96.99%	100.00%	-
Tax	-8,721	-5,184	-5,559	-5,895	-5,788	-5,410	-4,575	11.34%
YoY %	-68.23%	6.75%	5.70%	-1.85%	-6.99%	-18.25%	-	-
Horiz. %	190.62%	113.31%	121.51%	128.85%	126.51%	118.25%	100.00%	-
NP	28,381	20,986	19,205	11,769	14,817	15,892	17,388	8.50%
YoY %	35.24%	9.27%	63.18%	-20.57%	-6.76%	-8.60%	-	-
Horiz. %	163.22%	120.69%	110.45%	67.68%	85.21%	91.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,381	20,986	19,217	12,346	14,817	15,892	17,388	8.50%
YoY %	35.24%	9.21%	55.65%	-16.68%	-6.76%	-8.60%	-	-
Horiz. %	163.22%	120.69%	110.52%	71.00%	85.21%	91.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.51%	19.81%	22.45%	33.37%	28.09%	25.40%	20.83%	-
YoY %	18.68%	-11.76%	-32.72%	18.80%	10.59%	21.94%	-	-
Horiz. %	112.87%	95.10%	107.78%	160.20%	134.85%	121.94%	100.00%	-
Total Cost	267,471	236,264	221,150	146,836	87,090	65,226	58,438	28.83%
YoY %	13.21%	6.83%	50.61%	68.60%	33.52%	11.62%	-	-
Horiz. %	457.70%	404.30%	378.44%	251.27%	149.03%	111.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	503,029	209,983	463,071	446,334	190,284	179,045	187,340	17.88%
YoY %	139.56%	-54.65%	3.75%	134.56%	6.28%	-4.43%	-	-
Horiz. %	268.51%	112.09%	247.18%	238.25%	101.57%	95.57%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	6,618	4,199	6,973	6,973	5,596	5,551	5,550	2.97%
YoY %	57.61%	-39.78%	0.00%	24.61%	0.81%	0.02%	-	-
Horiz. %	119.24%	75.66%	125.64%	125.64%	100.83%	100.02%	100.00%	-
Div Payout %	23.32%	20.01%	36.29%	56.49%	37.77%	34.93%	31.92%	-
YoY %	16.54%	-44.86%	-35.76%	49.56%	8.13%	9.43%	-	-
Horiz. %	73.06%	62.69%	113.69%	176.97%	118.33%	109.43%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	503,029	209,983	463,071	446,334	190,284	179,045	187,340	17.88%
YoY %	139.56%	-54.65%	3.75%	134.56%	6.28%	-4.43%	-	-
Horiz. %	268.51%	112.09%	247.18%	238.25%	101.57%	95.57%	100.00%	-
NOSH	661,881	650,902	278,959	278,959	139,915	138,794	138,770	29.72%
YoY %	1.69%	133.33%	0.00%	99.38%	0.81%	0.02%	-	-
Horiz. %	476.96%	469.05%	201.02%	201.02%	100.83%	100.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	9.59%	8.16%	7.99%	7.42%	14.54%	19.59%	22.93%	-
YoY %	17.52%	2.13%	7.68%	-48.97%	-25.78%	-14.57%	-	-
Horiz. %	41.82%	35.59%	34.85%	32.36%	63.41%	85.43%	100.00%	-
ROE	5.64%	9.99%	4.15%	2.77%	7.79%	8.88%	9.28%	-
YoY %	-43.54%	140.72%	49.82%	-64.44%	-12.27%	-4.31%	-	-
Horiz. %	60.78%	107.65%	44.72%	29.85%	83.94%	95.69%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	44.70	91.88	86.16	56.86	72.83	58.44	54.64	-3.28%
YoY %	-51.35%	6.64%	51.53%	-21.93%	24.62%	6.95%	-	-
Horiz. %	81.81%	168.16%	157.69%	104.06%	133.29%	106.95%	100.00%	-
EPS	4.26	3.22	6.88	4.22	10.59	11.45	12.53	-16.45%
YoY %	32.30%	-53.20%	63.03%	-60.15%	-7.51%	-8.62%	-	-
Horiz. %	34.00%	25.70%	54.91%	33.68%	84.52%	91.38%	100.00%	-
DPS	1.00	1.50	2.50	2.50	4.00	4.00	4.00	-20.62%
YoY %	-33.33%	-40.00%	0.00%	-37.50%	0.00%	0.00%	-	-
Horiz. %	25.00%	37.50%	62.50%	62.50%	100.00%	100.00%	100.00%	-
NAPS	0.76	0.75	1.66	1.60	1.36	1.29	1.35	-9.12%
YoY %	1.33%	-54.82%	3.75%	17.65%	5.43%	-4.44%	-	-
Horiz. %	56.30%	55.56%	122.96%	118.52%	100.74%	95.56%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 278,959
RPS	30.73	26.72	24.97	16.48	10.59	8.43	7.88	25.44%
YoY %	15.01%	7.01%	51.52%	55.62%	25.62%	6.98%	-	-
Horiz. %	389.97%	339.09%	316.88%	209.14%	134.39%	106.98%	100.00%	-
EPS	2.95	2.18	2.00	1.28	1.54	1.65	1.81	8.47%
YoY %	35.32%	9.00%	56.25%	-16.88%	-6.67%	-8.84%	-	-
Horiz. %	162.98%	120.44%	110.50%	70.72%	85.08%	91.16%	100.00%	-
DPS	0.69	0.44	0.72	0.72	0.58	0.58	0.58	2.93%
YoY %	56.82%	-38.89%	0.00%	24.14%	0.00%	0.00%	-	-
Horiz. %	118.97%	75.86%	124.14%	124.14%	100.00%	100.00%	100.00%	-
NAPS	0.5225	0.2181	0.481	0.4636	0.1977	0.186	0.1946	17.88%
YoY %	139.57%	-54.66%	3.75%	134.50%	6.29%	-4.42%	-	-
Horiz. %	268.50%	112.08%	247.17%	238.23%	101.59%	95.58%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.37	1.30	2.25	2.04	2.65	2.97	2.38	-
P/RPS	3.06	1.41	2.61	3.59	3.64	5.08	4.36	-5.72%
YoY %	117.02%	-45.98%	-27.30%	-1.37%	-28.35%	16.51%	-	-
Horiz. %	70.18%	32.34%	59.86%	82.34%	83.49%	116.51%	100.00%	-
P/EPS	31.95	17.34	32.66	46.09	25.02	25.94	18.99	9.05%
YoY %	84.26%	-46.91%	-29.14%	84.21%	-3.55%	36.60%	-	-
Horiz. %	168.25%	91.31%	171.99%	242.71%	131.75%	136.60%	100.00%	-
EY	3.13	5.77	3.06	2.17	4.00	3.86	5.26	-8.28%
YoY %	-45.75%	88.56%	41.01%	-45.75%	3.63%	-26.62%	-	-
Horiz. %	59.51%	109.70%	58.17%	41.25%	76.05%	73.38%	100.00%	-
DY	0.73	1.15	1.11	1.23	1.51	1.35	1.68	-12.96%
YoY %	-36.52%	3.60%	-9.76%	-18.54%	11.85%	-19.64%	-	-
Horiz. %	43.45%	68.45%	66.07%	73.21%	89.88%	80.36%	100.00%	-
P/NAPS	1.80	1.73	1.36	1.28	1.95	2.30	1.76	0.37%
YoY %	4.05%	27.21%	6.25%	-34.36%	-15.22%	30.68%	-	-
Horiz. %	102.27%	98.30%	77.27%	72.73%	110.80%	130.68%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	26/11/18	25/08/17	22/08/16	25/08/15	26/08/14	28/08/13	-
Price	1.41	1.08	2.03	2.14	2.40	3.37	2.44	-
P/RPS	3.15	1.18	2.36	3.76	3.30	5.77	4.47	-5.66%
YoY %	166.95%	-50.00%	-37.23%	13.94%	-42.81%	29.08%	-	-
Horiz. %	70.47%	26.40%	52.80%	84.12%	73.83%	129.08%	100.00%	-
P/EPS	32.88	14.41	29.47	48.35	22.66	29.43	19.47	9.12%
YoY %	128.17%	-51.10%	-39.05%	113.37%	-23.00%	51.16%	-	-
Horiz. %	168.88%	74.01%	151.36%	248.33%	116.38%	151.16%	100.00%	-
EY	3.04	6.94	3.39	2.07	4.41	3.40	5.14	-8.37%
YoY %	-56.20%	104.72%	63.77%	-53.06%	29.71%	-33.85%	-	-
Horiz. %	59.14%	135.02%	65.95%	40.27%	85.80%	66.15%	100.00%	-
DY	0.71	1.39	1.23	1.17	1.67	1.19	1.64	-13.01%
YoY %	-48.92%	13.01%	5.13%	-29.94%	40.34%	-27.44%	-	-
Horiz. %	43.29%	84.76%	75.00%	71.34%	101.83%	72.56%	100.00%	-
P/NAPS	1.86	1.44	1.22	1.34	1.76	2.61	1.81	0.45%
YoY %	29.17%	18.03%	-8.96%	-23.86%	-32.57%	44.20%	-	-
Horiz. %	102.76%	79.56%	67.40%	74.03%	97.24%	144.20%	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