[DPHARMA] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -68.22%
YoY- 9.88%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 158,713 150,386 133,259 120,994 79,470 45,599 40,495 25.53%
PBT 17,727 18,786 13,255 11,176 9,941 12,198 11,175 7.98%
Tax -4,166 -4,321 -2,608 -2,558 -2,113 -3,229 -2,810 6.77%
NP 13,561 14,465 10,647 8,618 7,828 8,969 8,365 8.37%
-
NP to SH 13,561 14,465 10,782 8,618 7,843 8,969 8,365 8.37%
-
Tax Rate 23.50% 23.00% 19.68% 22.89% 21.26% 26.47% 25.15% -
Total Cost 145,152 135,921 122,612 112,376 71,642 36,630 32,130 28.54%
-
Net Worth 540,662 496,410 206,429 463,071 457,492 205,045 190,050 19.01%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 540,662 496,410 206,429 463,071 457,492 205,045 190,050 19.01%
NOSH 684,383 661,881 278,959 278,959 278,959 139,486 138,723 30.44%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.54% 9.62% 7.99% 7.12% 9.85% 19.67% 20.66% -
ROE 2.51% 2.91% 5.22% 1.86% 1.71% 4.37% 4.40% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 23.19 22.72 47.77 43.37 28.49 32.69 29.19 -3.75%
EPS 1.98 2.19 3.82 3.43 2.81 6.43 6.03 -16.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.75 0.74 1.66 1.64 1.47 1.37 -8.75%
Adjusted Per Share Value based on latest NOSH - 278,959
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 16.50 15.63 13.85 12.58 8.26 4.74 4.21 25.53%
EPS 1.41 1.50 1.12 0.90 0.82 0.93 0.87 8.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5621 0.5161 0.2146 0.4814 0.4756 0.2132 0.1976 19.01%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.39 1.28 2.80 2.31 2.55 3.88 3.03 -
P/RPS 5.99 5.63 5.86 5.33 8.95 11.87 10.38 -8.74%
P/EPS 70.15 58.57 72.44 74.77 90.70 60.34 50.25 5.71%
EY 1.43 1.71 1.38 1.34 1.10 1.66 1.99 -5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.71 3.78 1.39 1.55 2.64 2.21 -3.72%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 18/05/20 21/05/19 28/05/18 22/05/17 18/05/16 18/05/15 20/05/14 -
Price 1.72 1.36 3.35 2.32 2.40 3.90 3.09 -
P/RPS 7.42 5.99 7.01 5.35 8.42 11.93 10.59 -5.75%
P/EPS 86.80 62.23 86.67 75.10 85.36 60.65 51.24 9.17%
EY 1.15 1.61 1.15 1.33 1.17 1.65 1.95 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.81 4.53 1.40 1.46 2.65 2.26 -0.59%

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