[DPHARMA] YoY TTM Result on 30-Jun-2021 [#2]

Stock

[DPHARMA] DUOPHARMA BIOTECH BERHAD

Announcement Date

17-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 1.05%

YoY- 14.75%

Quarter Report

Duopharma Biotech Berhad - Financial Results for Q2 2021.pdf

Latest QR

Upcoming QR

DPHARMA's Result

DPHARMA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	748,028	697,025	684,965	589,751	582,654	537,324	484,882	7.48%
YoY %	7.32%	1.76%	16.14%	1.22%	8.44%	10.82%	-	-
Horiz. %	154.27%	143.75%	141.26%	121.63%	120.16%	110.82%	100.00%	-
PBT	60,522	81,539	87,730	82,412	70,825	70,598	53,202	2.16%
YoY %	-25.78%	-7.06%	6.45%	16.36%	0.32%	32.70%	-	-
Horiz. %	113.76%	153.26%	164.90%	154.90%	133.12%	132.70%	100.00%	-
Tax	-11,084	-12,855	-18,449	-19,088	-15,643	-15,562	-9,321	2.92%
YoY %	13.78%	30.32%	3.35%	-22.02%	-0.52%	-66.96%	-	-
Horiz. %	118.91%	137.91%	197.93%	204.78%	167.83%	166.96%	100.00%	-
NP	49,438	68,684	69,281	63,324	55,182	55,036	43,881	2.00%
YoY %	-28.02%	-0.86%	9.41%	14.75%	0.27%	25.42%	-	-
Horiz. %	112.66%	156.52%	157.88%	144.31%	125.75%	125.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,438	68,684	69,281	63,324	55,182	55,036	44,396	1.80%
YoY %	-28.02%	-0.86%	9.41%	14.75%	0.27%	23.97%	-	-
Horiz. %	111.36%	154.71%	156.05%	142.63%	124.29%	123.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.31%	15.77%	21.03%	23.16%	22.09%	22.04%	17.52%	-
YoY %	16.11%	-25.01%	-9.20%	4.84%	0.23%	25.80%	-	-
Horiz. %	104.51%	90.01%	120.03%	132.19%	126.08%	125.80%	100.00%	-
Total Cost	698,590	628,341	615,684	526,427	527,472	482,288	441,001	7.96%
YoY %	11.18%	2.06%	16.96%	-0.20%	9.37%	9.36%	-	-
Horiz. %	158.41%	142.48%	139.61%	119.37%	119.61%	109.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	692,598	670,448	634,375	614,350	581,725	503,029	209,983	21.98%
YoY %	3.30%	5.69%	3.26%	5.61%	15.64%	139.56%	-	-
Horiz. %	329.84%	319.29%	302.11%	292.57%	277.03%	239.56%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	26,934	21,929	21,685	45,892	37,536	33,094	20,937	4.28%
YoY %	22.82%	1.13%	-52.75%	22.26%	13.42%	58.06%	-	-
Horiz. %	128.64%	104.74%	103.57%	219.19%	179.28%	158.06%	100.00%	-
Div Payout %	54.48%	31.93%	31.30%	72.47%	68.02%	60.13%	47.16%	-
YoY %	70.62%	2.01%	-56.81%	6.54%	13.12%	27.50%	-	-
Horiz. %	115.52%	67.71%	66.37%	153.67%	144.23%	127.50%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	692,598	670,448	634,375	614,350	581,725	503,029	209,983	21.98%
YoY %	3.30%	5.69%	3.26%	5.61%	15.64%	139.56%	-	-
Horiz. %	329.84%	319.29%	302.11%	292.57%	277.03%	239.56%	100.00%	-
NOSH	961,942	961,942	952,239	706,330	684,383	661,881	650,902	6.72%
YoY %	0.00%	1.02%	34.82%	3.21%	3.40%	1.69%	-	-
Horiz. %	147.79%	147.79%	146.30%	108.52%	105.14%	101.69%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	6.61%	9.85%	10.11%	10.74%	9.47%	10.24%	9.05%	-
YoY %	-32.89%	-2.57%	-5.87%	13.41%	-7.52%	13.15%	-	-
Horiz. %	73.04%	108.84%	111.71%	118.67%	104.64%	113.15%	100.00%	-
ROE	7.14%	10.24%	10.92%	10.31%	9.49%	10.94%	21.14%	-
YoY %	-30.27%	-6.23%	5.92%	8.64%	-13.25%	-48.25%	-	-
Horiz. %	33.77%	48.44%	51.66%	48.77%	44.89%	51.75%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	77.76	72.77	72.34	83.52	85.14	81.18	173.19	-12.48%
YoY %	6.86%	0.59%	-13.39%	-1.90%	4.88%	-53.13%	-	-
Horiz. %	44.90%	42.02%	41.77%	48.22%	49.16%	46.87%	100.00%	-
EPS	5.14	7.17	7.32	8.97	8.06	8.32	15.86	-17.10%
YoY %	-28.31%	-2.05%	-18.39%	11.29%	-3.12%	-47.54%	-	-
Horiz. %	32.41%	45.21%	46.15%	56.56%	50.82%	52.46%	100.00%	-
DPS	2.80	2.30	2.30	6.50	5.50	5.00	7.50	-15.13%
YoY %	21.74%	0.00%	-64.62%	18.18%	10.00%	-33.33%	-	-
Horiz. %	37.33%	30.67%	30.67%	86.67%	73.33%	66.67%	100.00%	-
NAPS	0.72	0.70	0.67	0.87	0.85	0.76	0.75	-0.67%
YoY %	2.86%	4.48%	-22.99%	2.35%	11.84%	1.33%	-	-
Horiz. %	96.00%	93.33%	89.33%	116.00%	113.33%	101.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 706,330
RPS	77.76	72.46	71.21	61.31	60.57	55.86	50.41	7.48%
YoY %	7.31%	1.76%	16.15%	1.22%	8.43%	10.81%	-	-
Horiz. %	154.26%	143.74%	141.26%	121.62%	120.15%	110.81%	100.00%	-
EPS	5.14	7.14	7.20	6.58	5.74	5.72	4.62	1.79%
YoY %	-28.01%	-0.83%	9.42%	14.63%	0.35%	23.81%	-	-
Horiz. %	111.26%	154.55%	155.84%	142.42%	124.24%	123.81%	100.00%	-
DPS	2.80	2.28	2.25	4.77	3.90	3.44	2.18	4.25%
YoY %	22.81%	1.33%	-52.83%	22.31%	13.37%	57.80%	-	-
Horiz. %	128.44%	104.59%	103.21%	218.81%	178.90%	157.80%	100.00%	-
NAPS	0.72	0.697	0.6595	0.6387	0.6047	0.5229	0.2183	21.98%
YoY %	3.30%	5.69%	3.26%	5.62%	15.64%	139.53%	-	-
Horiz. %	329.82%	319.29%	302.11%	292.58%	277.00%	239.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.26	1.30	1.20	3.03	1.62	1.37	1.30	-
P/RPS	1.62	1.79	1.66	3.63	1.90	1.69	0.75	13.68%
YoY %	-9.50%	7.83%	-54.27%	91.05%	12.43%	125.33%	-	-
Horiz. %	216.00%	238.67%	221.33%	484.00%	253.33%	225.33%	100.00%	-
P/EPS	24.52	18.13	16.40	33.79	20.09	16.48	8.20	20.00%
YoY %	35.25%	10.55%	-51.46%	68.19%	21.91%	100.98%	-	-
Horiz. %	299.02%	221.10%	200.00%	412.07%	245.00%	200.98%	100.00%	-
EY	4.08	5.52	6.10	2.96	4.98	6.07	12.20	-16.67%
YoY %	-26.09%	-9.51%	106.08%	-40.56%	-17.96%	-50.25%	-	-
Horiz. %	33.44%	45.25%	50.00%	24.26%	40.82%	49.75%	100.00%	-
DY	2.22	1.77	1.92	2.15	3.40	3.65	5.77	-14.70%
YoY %	25.42%	-7.81%	-10.70%	-36.76%	-6.85%	-36.74%	-	-
Horiz. %	38.47%	30.68%	33.28%	37.26%	58.93%	63.26%	100.00%	-
P/NAPS	1.75	1.86	1.79	3.48	1.91	1.80	1.73	0.19%
YoY %	-5.91%	3.91%	-48.56%	82.20%	6.11%	4.05%	-	-
Horiz. %	101.16%	107.51%	103.47%	201.16%	110.40%	104.05%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	15/08/24	24/08/23	16/08/22	17/08/21	13/08/20	30/08/19	26/11/18	-
Price	1.17	1.19	1.34	2.49	3.15	1.41	1.08	-
P/RPS	1.50	1.64	1.85	2.98	3.70	1.74	0.62	15.84%
YoY %	-8.54%	-11.35%	-37.92%	-19.46%	112.64%	180.65%	-	-
Horiz. %	241.94%	264.52%	298.39%	480.65%	596.77%	280.65%	100.00%	-
P/EPS	22.77	16.59	18.31	27.77	39.07	16.96	6.81	22.26%
YoY %	37.25%	-9.39%	-34.07%	-28.92%	130.37%	149.05%	-	-
Horiz. %	334.36%	243.61%	268.87%	407.78%	573.72%	249.05%	100.00%	-
EY	4.39	6.03	5.46	3.60	2.56	5.90	14.68	-18.20%
YoY %	-27.20%	10.44%	51.67%	40.62%	-56.61%	-59.81%	-	-
Horiz. %	29.90%	41.08%	37.19%	24.52%	17.44%	40.19%	100.00%	-
DY	2.39	1.93	1.72	2.61	1.75	3.55	6.94	-16.26%
YoY %	23.83%	12.21%	-34.10%	49.14%	-50.70%	-48.85%	-	-
Horiz. %	34.44%	27.81%	24.78%	37.61%	25.22%	51.15%	100.00%	-
P/NAPS	1.62	1.70	2.00	2.86	3.71	1.86	1.44	1.98%
YoY %	-4.71%	-15.00%	-30.07%	-22.91%	99.46%	29.17%	-	-
Horiz. %	112.50%	118.06%	138.89%	198.61%	257.64%	129.17%	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