[DPHARMA] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

25-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 27.23%

YoY- -2.29%

Quarter Report

08.2 - CCMDBIO-Q2 2017 (F).xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	582,654	537,324	484,882	394,690	327,738	197,750	167,697	23.04%
YoY %	8.44%	10.82%	22.85%	20.43%	65.73%	17.92%	-	-
Horiz. %	347.44%	320.41%	289.14%	235.36%	195.43%	117.92%	100.00%	-
PBT	70,825	70,598	53,202	38,579	46,824	45,813	39,496	10.21%
YoY %	0.32%	32.70%	37.90%	-17.61%	2.21%	15.99%	-	-
Horiz. %	179.32%	178.75%	134.70%	97.68%	118.55%	115.99%	100.00%	-
Tax	-15,643	-15,562	-9,321	-3,626	-11,087	-8,393	-7,519	12.97%
YoY %	-0.52%	-66.96%	-157.06%	67.30%	-32.10%	-11.62%	-	-
Horiz. %	208.05%	206.97%	123.97%	48.22%	147.45%	111.62%	100.00%	-
NP	55,182	55,036	43,881	34,953	35,737	37,420	31,977	9.51%
YoY %	0.27%	25.42%	25.54%	-2.19%	-4.50%	17.02%	-	-
Horiz. %	172.57%	172.11%	137.23%	109.31%	111.76%	117.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,182	55,036	44,396	35,484	36,314	34,618	31,977	9.51%
YoY %	0.27%	23.97%	25.12%	-2.29%	4.90%	8.26%	-	-
Horiz. %	172.57%	172.11%	138.84%	110.97%	113.56%	108.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.09%	22.04%	17.52%	9.40%	23.68%	18.32%	19.04%	-
YoY %	0.23%	25.80%	86.38%	-60.30%	29.26%	-3.78%	-	-
Horiz. %	116.02%	115.76%	92.02%	49.37%	124.37%	96.22%	100.00%	-
Total Cost	527,472	482,288	441,001	359,737	292,001	160,330	135,720	25.36%
YoY %	9.37%	9.36%	22.59%	23.20%	82.12%	18.13%	-	-
Horiz. %	388.65%	355.36%	324.93%	265.06%	215.15%	118.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	581,725	503,029	209,983	463,071	510,978	189,815	179,145	21.66%
YoY %	15.64%	139.56%	-54.65%	-9.38%	169.20%	5.96%	-	-
Horiz. %	324.72%	280.79%	117.21%	258.49%	285.23%	105.96%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	37,536	33,094	20,937	7,085	8,084	25,710	24,291	7.51%
YoY %	13.42%	58.06%	195.51%	-12.36%	-68.56%	5.84%	-	-
Horiz. %	154.53%	136.24%	86.19%	29.17%	33.28%	105.84%	100.00%	-
Div Payout %	68.02%	60.13%	47.16%	19.97%	22.26%	74.27%	75.97%	-
YoY %	13.12%	27.50%	136.15%	-10.29%	-70.03%	-2.24%	-	-
Horiz. %	89.54%	79.15%	62.08%	26.29%	29.30%	97.76%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	581,725	503,029	209,983	463,071	510,978	189,815	179,145	21.66%
YoY %	15.64%	139.56%	-54.65%	-9.38%	169.20%	5.96%	-	-
Horiz. %	324.72%	280.79%	117.21%	258.49%	285.23%	105.96%	100.00%	-
NOSH	684,383	661,881	650,902	278,959	278,959	139,570	138,872	30.41%
YoY %	3.40%	1.69%	133.33%	0.00%	99.87%	0.50%	-	-
Horiz. %	492.82%	476.61%	468.71%	200.87%	200.87%	100.50%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	9.47%	10.24%	9.05%	8.86%	10.90%	18.92%	19.07%	-
YoY %	-7.52%	13.15%	2.14%	-18.72%	-42.39%	-0.79%	-	-
Horiz. %	49.66%	53.70%	47.46%	46.46%	57.16%	99.21%	100.00%	-
ROE	9.49%	10.94%	21.14%	7.66%	7.11%	18.24%	17.85%	-
YoY %	-13.25%	-48.25%	175.98%	7.74%	-61.02%	2.18%	-	-
Horiz. %	53.17%	61.29%	118.43%	42.91%	39.83%	102.18%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	85.14	81.18	173.19	141.49	102.62	141.68	120.76	-5.65%
YoY %	4.88%	-53.13%	22.40%	37.88%	-27.57%	17.32%	-	-
Horiz. %	70.50%	67.22%	143.42%	117.17%	84.98%	117.32%	100.00%	-
EPS	8.06	8.32	15.86	12.72	11.37	24.80	23.03	-16.03%
YoY %	-3.12%	-47.54%	24.69%	11.87%	-54.15%	7.69%	-	-
Horiz. %	35.00%	36.13%	68.87%	55.23%	49.37%	107.69%	100.00%	-
DPS	5.50	5.00	7.50	2.54	2.53	18.50	17.50	-17.52%
YoY %	10.00%	-33.33%	195.28%	0.40%	-86.32%	5.71%	-	-
Horiz. %	31.43%	28.57%	42.86%	14.51%	14.46%	105.71%	100.00%	-
NAPS	0.85	0.76	0.75	1.66	1.60	1.36	1.29	-6.71%
YoY %	11.84%	1.33%	-54.82%	3.75%	17.65%	5.43%	-	-
Horiz. %	65.89%	58.91%	58.14%	128.68%	124.03%	105.43%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 278,959
RPS	60.53	55.82	50.37	41.00	34.05	20.54	17.42	23.04%
YoY %	8.44%	10.82%	22.85%	20.41%	65.77%	17.91%	-	-
Horiz. %	347.47%	320.44%	289.15%	235.36%	195.46%	117.91%	100.00%	-
EPS	5.73	5.72	4.61	3.69	3.77	3.60	3.32	9.51%
YoY %	0.17%	24.08%	24.93%	-2.12%	4.72%	8.43%	-	-
Horiz. %	172.59%	172.29%	138.86%	111.14%	113.55%	108.43%	100.00%	-
DPS	3.90	3.44	2.17	0.74	0.84	2.67	2.52	7.54%
YoY %	13.37%	58.53%	193.24%	-11.90%	-68.54%	5.95%	-	-
Horiz. %	154.76%	136.51%	86.11%	29.37%	33.33%	105.95%	100.00%	-
NAPS	0.6043	0.5225	0.2181	0.481	0.5308	0.1972	0.1861	21.66%
YoY %	15.66%	139.57%	-54.66%	-9.38%	169.17%	5.96%	-	-
Horiz. %	324.72%	280.76%	117.20%	258.46%	285.22%	105.96%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.62	1.37	1.30	2.25	2.04	2.65	2.97	-
P/RPS	1.90	1.69	0.75	1.59	1.99	1.87	2.46	-4.21%
YoY %	12.43%	125.33%	-52.83%	-20.10%	6.42%	-23.98%	-	-
Horiz. %	77.24%	68.70%	30.49%	64.63%	80.89%	76.02%	100.00%	-
P/EPS	20.09	16.48	8.20	17.69	17.94	10.68	12.90	7.65%
YoY %	21.91%	100.98%	-53.65%	-1.39%	67.98%	-17.21%	-	-
Horiz. %	155.74%	127.75%	63.57%	137.13%	139.07%	82.79%	100.00%	-
EY	4.98	6.07	12.20	5.65	5.57	9.36	7.75	-7.09%
YoY %	-17.96%	-50.25%	115.93%	1.44%	-40.49%	20.77%	-	-
Horiz. %	64.26%	78.32%	157.42%	72.90%	71.87%	120.77%	100.00%	-
DY	3.40	3.65	5.77	1.13	1.24	6.98	5.89	-8.74%
YoY %	-6.85%	-36.74%	410.62%	-8.87%	-82.23%	18.51%	-	-
Horiz. %	57.72%	61.97%	97.96%	19.19%	21.05%	118.51%	100.00%	-
P/NAPS	1.91	1.80	1.73	1.36	1.28	1.95	2.30	-3.04%
YoY %	6.11%	4.05%	27.21%	6.25%	-34.36%	-15.22%	-	-
Horiz. %	83.04%	78.26%	75.22%	59.13%	55.65%	84.78%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	13/08/20	30/08/19	26/11/18	25/08/17	22/08/16	25/08/15	26/08/14	-
Price	3.15	1.41	1.08	2.03	2.14	2.40	3.37	-
P/RPS	3.70	1.74	0.62	1.43	2.09	1.69	2.79	4.81%
YoY %	112.64%	180.65%	-56.64%	-31.58%	23.67%	-39.43%	-	-
Horiz. %	132.62%	62.37%	22.22%	51.25%	74.91%	60.57%	100.00%	-
P/EPS	39.07	16.96	6.81	15.96	18.82	9.68	14.64	17.75%
YoY %	130.37%	149.05%	-57.33%	-15.20%	94.42%	-33.88%	-	-
Horiz. %	266.87%	115.85%	46.52%	109.02%	128.55%	66.12%	100.00%	-
EY	2.56	5.90	14.68	6.27	5.31	10.33	6.83	-15.07%
YoY %	-56.61%	-59.81%	134.13%	18.08%	-48.60%	51.24%	-	-
Horiz. %	37.48%	86.38%	214.93%	91.80%	77.75%	151.24%	100.00%	-
DY	1.75	3.55	6.94	1.25	1.18	7.71	5.19	-16.55%
YoY %	-50.70%	-48.85%	455.20%	5.93%	-84.70%	48.55%	-	-
Horiz. %	33.72%	68.40%	133.72%	24.08%	22.74%	148.55%	100.00%	-
P/NAPS	3.71	1.86	1.44	1.22	1.34	1.76	2.61	6.03%
YoY %	99.46%	29.17%	18.03%	-8.96%	-23.86%	-32.57%	-	-
Horiz. %	142.15%	71.26%	55.17%	46.74%	51.34%	67.43%	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