[DPHARMA] YoY Cumulative 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- -75.47%
YoY- -6.25%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 200,475 185,941 166,454 158,713 150,386 133,259 120,994 8.77%
PBT 28,292 26,646 23,176 17,727 18,786 13,255 11,176 16.73%
Tax -5,659 -6,355 -5,562 -4,166 -4,321 -2,608 -2,558 14.14%
NP 22,633 20,291 17,614 13,561 14,465 10,647 8,618 17.45%
-
NP to SH 22,633 20,291 17,614 13,561 14,465 10,782 8,618 17.45%
-
Tax Rate 20.00% 23.85% 24.00% 23.50% 23.00% 19.68% 22.89% -
Total Cost 177,842 165,650 148,840 145,152 135,921 122,612 112,376 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 3.40% 3.26% 2.77% 2.51% 2.91% 5.22% 1.86% -
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 21.05 20.03 23.58 23.19 22.72 47.77 43.37 -11.34%
EPS 2.38 2.19 2.49 1.98 2.19 3.82 3.43 -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 20.83 19.32 17.29 16.49 15.62 13.84 12.57 8.77%
EPS 2.35 2.11 1.83 1.41 1.50 1.12 0.90 17.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6924 0.6461 0.6601 0.5616 0.5157 0.2144 0.481 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 7.41 7.44 11.66 5.99 5.63 5.86 5.33 5.64%
P/EPS 65.63 68.17 110.23 70.15 58.57 72.44 74.77 -2.14%
EY 1.52 1.47 0.91 1.43 1.71 1.38 1.34 2.12%
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 6.84 7.54 12.43 7.42 5.99 7.01 5.35 4.17%
P/EPS 60.59 69.08 117.44 86.80 62.23 86.67 75.10 -3.51%
EY 1.65 1.45 0.85 1.15 1.61 1.15 1.33 3.65%
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