[DPHARMA] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 16.95%
YoY- 21.05%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 145,444 134,086 137,755 115,634 112,253 74,033 89,401 8.44%
PBT 17,128 20,471 13,939 17,658 12,825 6,299 17,529 -0.38%
Tax -1,412 -4,278 -1,906 -3,289 -1,057 2,532 0 -
NP 15,716 16,193 12,033 14,369 11,768 8,831 17,529 -1.80%
-
NP to SH 15,716 16,193 12,033 14,369 11,870 8,428 15,335 0.40%
-
Tax Rate 8.24% 20.90% 13.67% 18.63% 8.24% -40.20% 0.00% -
Total Cost 129,728 117,893 125,722 101,265 100,485 65,202 71,872 10.33%
-
Net Worth 621,564 642,484 525,364 483,173 479,809 454,703 270,177 14.88%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 16,951 42,361 34,114 26,475 16,737 11,158 9,172 10.76%
Div Payout % 107.86% 261.60% 283.51% 184.25% 141.01% 132.40% 59.82% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 621,564 642,484 525,364 483,173 479,809 454,703 270,177 14.88%
NOSH 941,765 706,026 684,383 661,881 278,959 278,959 278,959 22.45%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.81% 12.08% 8.74% 12.43% 10.48% 11.93% 19.61% -
ROE 2.53% 2.52% 2.29% 2.97% 2.47% 1.85% 5.68% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 15.44 18.99 20.19 17.47 40.24 26.54 53.61 -18.72%
EPS 1.67 2.29 1.76 2.17 4.22 3.41 9.19 -24.72%
DPS 1.80 6.00 5.00 4.00 6.00 4.00 5.50 -16.97%
NAPS 0.66 0.91 0.77 0.73 1.72 1.63 1.62 -13.88%
Adjusted Per Share Value based on latest NOSH - 661,881
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 15.12 13.94 14.32 12.02 11.67 7.70 9.29 8.44%
EPS 1.63 1.68 1.25 1.49 1.23 0.88 1.59 0.41%
DPS 1.76 4.40 3.55 2.75 1.74 1.16 0.95 10.81%
NAPS 0.6462 0.6679 0.5461 0.5023 0.4988 0.4727 0.2809 14.88%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.68 3.38 1.42 0.95 2.53 1.98 2.62 -
P/RPS 10.88 17.80 7.03 5.44 6.29 7.46 4.89 14.24%
P/EPS 100.67 147.37 80.52 43.76 59.46 65.54 28.49 23.39%
EY 0.99 0.68 1.24 2.29 1.68 1.53 3.51 -19.00%
DY 1.07 1.78 3.52 4.21 2.37 2.02 2.10 -10.62%
P/NAPS 2.55 3.71 1.84 1.30 1.47 1.21 1.62 7.84%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 15/02/22 22/02/21 13/02/20 18/02/19 28/02/18 24/02/17 23/02/16 -
Price 1.60 3.42 1.64 1.03 2.97 2.23 2.61 -
P/RPS 10.36 18.01 8.12 5.90 7.38 8.40 4.87 13.39%
P/EPS 95.88 149.11 92.99 47.45 69.80 73.81 28.39 22.46%
EY 1.04 0.67 1.08 2.11 1.43 1.35 3.52 -18.37%
DY 1.13 1.75 3.05 3.88 2.02 1.79 2.11 -9.87%
P/NAPS 2.42 3.76 2.13 1.41 1.73 1.37 1.61 7.02%

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