[DPHARMA] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

26-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 1.57%

YoY- 25.12%

Quarter Report

CCMDBIO-Q2 2018 - amended 14112018 (marked).xls

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	589,751	582,654	537,324	484,882	394,690	327,738	197,750	19.95%
YoY %	1.22%	8.44%	10.82%	22.85%	20.43%	65.73%	-	-
Horiz. %	298.23%	294.64%	271.72%	245.20%	199.59%	165.73%	100.00%	-
PBT	82,412	70,825	70,598	53,202	38,579	46,824	45,813	10.27%
YoY %	16.36%	0.32%	32.70%	37.90%	-17.61%	2.21%	-	-
Horiz. %	179.89%	154.60%	154.10%	116.13%	84.21%	102.21%	100.00%	-
Tax	-19,088	-15,643	-15,562	-9,321	-3,626	-11,087	-8,393	14.66%
YoY %	-22.02%	-0.52%	-66.96%	-157.06%	67.30%	-32.10%	-	-
Horiz. %	227.43%	186.38%	185.42%	111.06%	43.20%	132.10%	100.00%	-
NP	63,324	55,182	55,036	43,881	34,953	35,737	37,420	9.15%
YoY %	14.75%	0.27%	25.42%	25.54%	-2.19%	-4.50%	-	-
Horiz. %	169.23%	147.47%	147.08%	117.27%	93.41%	95.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,324	55,182	55,036	44,396	35,484	36,314	34,618	10.57%
YoY %	14.75%	0.27%	23.97%	25.12%	-2.29%	4.90%	-	-
Horiz. %	182.92%	159.40%	158.98%	128.25%	102.50%	104.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.16%	22.09%	22.04%	17.52%	9.40%	23.68%	18.32%	-
YoY %	4.84%	0.23%	25.80%	86.38%	-60.30%	29.26%	-	-
Horiz. %	126.42%	120.58%	120.31%	95.63%	51.31%	129.26%	100.00%	-
Total Cost	526,427	527,472	482,288	441,001	359,737	292,001	160,330	21.89%
YoY %	-0.20%	9.37%	9.36%	22.59%	23.20%	82.12%	-	-
Horiz. %	328.34%	328.99%	300.81%	275.06%	224.37%	182.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	614,350	581,725	503,029	209,983	463,071	510,978	189,815	21.60%
YoY %	5.61%	15.64%	139.56%	-54.65%	-9.38%	169.20%	-	-
Horiz. %	323.66%	306.47%	265.01%	110.63%	243.96%	269.20%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	45,892	37,536	33,094	20,937	7,085	8,084	25,710	10.12%
YoY %	22.26%	13.42%	58.06%	195.51%	-12.36%	-68.56%	-	-
Horiz. %	178.50%	146.00%	128.72%	81.44%	27.56%	31.44%	100.00%	-
Div Payout %	72.47%	68.02%	60.13%	47.16%	19.97%	22.26%	74.27%	-
YoY %	6.54%	13.12%	27.50%	136.15%	-10.29%	-70.03%	-	-
Horiz. %	97.58%	91.58%	80.96%	63.50%	26.89%	29.97%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	614,350	581,725	503,029	209,983	463,071	510,978	189,815	21.60%
YoY %	5.61%	15.64%	139.56%	-54.65%	-9.38%	169.20%	-	-
Horiz. %	323.66%	306.47%	265.01%	110.63%	243.96%	269.20%	100.00%	-
NOSH	706,330	684,383	661,881	650,902	278,959	278,959	139,570	30.99%
YoY %	3.21%	3.40%	1.69%	133.33%	0.00%	99.87%	-	-
Horiz. %	506.08%	490.35%	474.23%	466.36%	199.87%	199.87%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	10.74%	9.47%	10.24%	9.05%	8.86%	10.90%	18.92%	-
YoY %	13.41%	-7.52%	13.15%	2.14%	-18.72%	-42.39%	-	-
Horiz. %	56.77%	50.05%	54.12%	47.83%	46.83%	57.61%	100.00%	-
ROE	10.31%	9.49%	10.94%	21.14%	7.66%	7.11%	18.24%	-
YoY %	8.64%	-13.25%	-48.25%	175.98%	7.74%	-61.02%	-	-
Horiz. %	56.52%	52.03%	59.98%	115.90%	42.00%	38.98%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	83.52	85.14	81.18	173.19	141.49	102.62	141.68	-8.42%
YoY %	-1.90%	4.88%	-53.13%	22.40%	37.88%	-27.57%	-	-
Horiz. %	58.95%	60.09%	57.30%	122.24%	99.87%	72.43%	100.00%	-
EPS	8.97	8.06	8.32	15.86	12.72	11.37	24.80	-15.57%
YoY %	11.29%	-3.12%	-47.54%	24.69%	11.87%	-54.15%	-	-
Horiz. %	36.17%	32.50%	33.55%	63.95%	51.29%	45.85%	100.00%	-
DPS	6.50	5.50	5.00	7.50	2.54	2.53	18.50	-15.98%
YoY %	18.18%	10.00%	-33.33%	195.28%	0.40%	-86.32%	-	-
Horiz. %	35.14%	29.73%	27.03%	40.54%	13.73%	13.68%	100.00%	-
NAPS	0.87	0.85	0.76	0.75	1.66	1.60	1.36	-7.16%
YoY %	2.35%	11.84%	1.33%	-54.82%	3.75%	17.65%	-	-
Horiz. %	63.97%	62.50%	55.88%	55.15%	122.06%	117.65%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 650,902
RPS	61.26	60.53	55.82	50.37	41.00	34.05	20.54	19.95%
YoY %	1.21%	8.44%	10.82%	22.85%	20.41%	65.77%	-	-
Horiz. %	298.25%	294.69%	271.76%	245.23%	199.61%	165.77%	100.00%	-
EPS	6.58	5.73	5.72	4.61	3.69	3.77	3.60	10.56%
YoY %	14.83%	0.17%	24.08%	24.93%	-2.12%	4.72%	-	-
Horiz. %	182.78%	159.17%	158.89%	128.06%	102.50%	104.72%	100.00%	-
DPS	4.77	3.90	3.44	2.17	0.74	0.84	2.67	10.14%
YoY %	22.31%	13.37%	58.53%	193.24%	-11.90%	-68.54%	-	-
Horiz. %	178.65%	146.07%	128.84%	81.27%	27.72%	31.46%	100.00%	-
NAPS	0.6382	0.6043	0.5225	0.2181	0.481	0.5308	0.1972	21.59%
YoY %	5.61%	15.66%	139.57%	-54.66%	-9.38%	169.17%	-	-
Horiz. %	323.63%	306.44%	264.96%	110.60%	243.91%	269.17%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.03	1.62	1.37	1.30	2.25	2.04	2.65	-
P/RPS	3.63	1.90	1.69	0.75	1.59	1.99	1.87	11.67%
YoY %	91.05%	12.43%	125.33%	-52.83%	-20.10%	6.42%	-	-
Horiz. %	194.12%	101.60%	90.37%	40.11%	85.03%	106.42%	100.00%	-
P/EPS	33.79	20.09	16.48	8.20	17.69	17.94	10.68	21.14%
YoY %	68.19%	21.91%	100.98%	-53.65%	-1.39%	67.98%	-	-
Horiz. %	316.39%	188.11%	154.31%	76.78%	165.64%	167.98%	100.00%	-
EY	2.96	4.98	6.07	12.20	5.65	5.57	9.36	-17.44%
YoY %	-40.56%	-17.96%	-50.25%	115.93%	1.44%	-40.49%	-	-
Horiz. %	31.62%	53.21%	64.85%	130.34%	60.36%	59.51%	100.00%	-
DY	2.15	3.40	3.65	5.77	1.13	1.24	6.98	-17.80%
YoY %	-36.76%	-6.85%	-36.74%	410.62%	-8.87%	-82.23%	-	-
Horiz. %	30.80%	48.71%	52.29%	82.66%	16.19%	17.77%	100.00%	-
P/NAPS	3.48	1.91	1.80	1.73	1.36	1.28	1.95	10.12%
YoY %	82.20%	6.11%	4.05%	27.21%	6.25%	-34.36%	-	-
Horiz. %	178.46%	97.95%	92.31%	88.72%	69.74%	65.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	17/08/21	13/08/20	30/08/19	26/11/18	25/08/17	22/08/16	25/08/15	-
Price	2.49	3.15	1.41	1.08	2.03	2.14	2.40	-
P/RPS	2.98	3.70	1.74	0.62	1.43	2.09	1.69	9.90%
YoY %	-19.46%	112.64%	180.65%	-56.64%	-31.58%	23.67%	-	-
Horiz. %	176.33%	218.93%	102.96%	36.69%	84.62%	123.67%	100.00%	-
P/EPS	27.77	39.07	16.96	6.81	15.96	18.82	9.68	19.18%
YoY %	-28.92%	130.37%	149.05%	-57.33%	-15.20%	94.42%	-	-
Horiz. %	286.88%	403.62%	175.21%	70.35%	164.88%	194.42%	100.00%	-
EY	3.60	2.56	5.90	14.68	6.27	5.31	10.33	-16.09%
YoY %	40.62%	-56.61%	-59.81%	134.13%	18.08%	-48.60%	-	-
Horiz. %	34.85%	24.78%	57.12%	142.11%	60.70%	51.40%	100.00%	-
DY	2.61	1.75	3.55	6.94	1.25	1.18	7.71	-16.50%
YoY %	49.14%	-50.70%	-48.85%	455.20%	5.93%	-84.70%	-	-
Horiz. %	33.85%	22.70%	46.04%	90.01%	16.21%	15.30%	100.00%	-
P/NAPS	2.86	3.71	1.86	1.44	1.22	1.34	1.76	8.42%
YoY %	-22.91%	99.46%	29.17%	18.03%	-8.96%	-23.86%	-	-
Horiz. %	162.50%	210.80%	105.68%	81.82%	69.32%	76.14%	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