[DPHARMA] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 40.82%
YoY- -26.46%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 142,855 125,838 115,379 80,302 79,372 44,819 40,845 23.19%
PBT 19,768 15,838 14,207 7,516 11,621 11,287 9,054 13.89%
Tax -4,909 -3,552 -3,080 -1,290 -2,998 -2,605 -2,268 13.72%
NP 14,859 12,286 11,127 6,226 8,623 8,682 6,786 13.94%
-
NP to SH 14,859 12,286 11,405 6,341 8,623 8,682 6,786 13.94%
-
Tax Rate 24.83% 22.43% 21.68% 17.16% 25.80% 23.08% 25.05% -
Total Cost 127,996 113,552 104,252 74,076 70,749 36,137 34,059 24.67%
-
Net Worth 505,919 501,487 474,230 451,913 268,509 187,531 179,017 18.89%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 505,919 501,487 474,230 451,913 268,509 187,531 179,017 18.89%
NOSH 680,106 661,881 278,959 278,959 278,959 138,912 138,773 30.31%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.40% 9.76% 9.64% 7.75% 10.86% 19.37% 16.61% -
ROE 2.94% 2.45% 2.40% 1.40% 3.21% 4.63% 3.79% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.18 19.07 41.36 28.79 47.59 32.26 29.43 -5.33%
EPS 2.20 1.86 3.99 2.23 5.17 6.25 4.89 -12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 1.70 1.62 1.61 1.35 1.29 -8.63%
Adjusted Per Share Value based on latest NOSH - 278,959
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.85 13.08 11.99 8.35 8.25 4.66 4.25 23.17%
EPS 1.54 1.28 1.19 0.66 0.90 0.90 0.71 13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5259 0.5213 0.493 0.4698 0.2791 0.195 0.1861 18.89%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.40 1.23 2.20 2.06 2.72 3.17 2.55 -
P/RPS 6.61 6.45 5.32 7.16 5.72 9.83 8.66 -4.40%
P/EPS 63.56 66.06 53.81 90.63 52.61 50.72 52.15 3.35%
EY 1.57 1.51 1.86 1.10 1.90 1.97 1.92 -3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.62 1.29 1.27 1.69 2.35 1.98 -0.94%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 28/11/18 17/11/17 21/11/16 24/11/15 21/11/14 19/11/13 -
Price 1.39 1.07 2.20 2.10 2.70 3.01 2.56 -
P/RPS 6.56 5.61 5.32 7.30 5.67 9.33 8.70 -4.59%
P/EPS 63.10 57.47 53.81 92.39 52.22 48.16 52.35 3.16%
EY 1.58 1.74 1.86 1.08 1.91 2.08 1.91 -3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.41 1.29 1.30 1.68 2.23 1.98 -1.12%

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