[DPHARMA] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[DPHARMA] DUOPHARMA BIOTECH BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1.98%
YoY- 11.66%
Quarter Report
Latest QR
Upcoming QR
DPHARMA's Result
DPHARMA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 627,817 573,571 554,341 495,341 429,767 328,308 232,663 17.97%
PBT 86,327 69,625 74,528 54,833 45,270 42,709 46,157 10.98%
Tax -20,167 -15,175 -16,919 -9,793 -5,416 -9,379 -8,786 14.83%
NP 66,160 54,450 57,609 45,040 39,854 33,330 37,371 9.97%
-
NP to SH 66,160 54,450 57,609 45,277 40,548 34,022 34,569 11.41%
-
Tax Rate 23.36% 21.80% 22.70% 17.86% 11.96% 21.96% 19.04% -
Total Cost 561,657 519,121 496,732 450,301 389,913 294,978 195,292 19.23%
-
Net Worth 612,147 584,565 505,919 501,487 474,230 451,913 268,530 14.70%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 45,892 37,536 33,094 20,937 7,085 8,084 25,710 10.12%
Div Payout % 69.37% 68.94% 57.45% 46.24% 17.47% 23.76% 74.38% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 612,147 584,565 505,919 501,487 474,230 451,913 268,530 14.70%
NOSH 941,765 706,026 680,106 661,881 278,959 278,959 278,959 22.45%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.54% 9.49% 10.39% 9.09% 9.27% 10.15% 16.06% -
ROE 10.81% 9.31% 11.39% 9.03% 8.55% 7.53% 12.87% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 66.66 82.42 82.18 75.07 154.06 117.69 139.50 -11.57%
EPS 7.03 7.82 8.54 6.86 14.54 12.20 20.73 -16.47%
DPS 4.87 5.50 5.00 3.17 2.54 2.90 15.42 -17.46%
NAPS 0.65 0.84 0.75 0.76 1.70 1.62 1.61 -14.01%
Adjusted Per Share Value based on latest NOSH - 661,881
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 65.27 59.63 57.63 51.49 44.68 34.13 24.19 17.97%
EPS 6.88 5.66 5.99 4.71 4.22 3.54 3.59 11.43%
DPS 4.77 3.90 3.44 2.18 0.74 0.84 2.67 10.14%
NAPS 0.6364 0.6077 0.5259 0.5213 0.493 0.4698 0.2792 14.70%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.81 3.16 1.40 1.23 2.20 2.06 2.72 -
P/RPS 2.72 3.83 1.70 1.64 1.43 1.75 1.95 5.69%
P/EPS 25.76 40.39 16.39 17.93 15.14 16.89 13.12 11.88%
EY 3.88 2.48 6.10 5.58 6.61 5.92 7.62 -10.63%
DY 2.69 1.74 3.57 2.58 1.15 1.41 5.67 -11.67%
P/NAPS 2.78 3.76 1.87 1.62 1.29 1.27 1.69 8.64%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 12/11/20 29/11/19 28/11/18 17/11/17 21/11/16 24/11/15 -
Price 1.62 4.04 1.39 1.07 2.20 2.10 2.70 -
P/RPS 2.43 4.90 1.69 1.43 1.43 1.78 1.94 3.82%
P/EPS 23.06 51.63 16.28 15.59 15.14 17.22 13.03 9.97%
EY 4.34 1.94 6.14 6.41 6.61 5.81 7.68 -9.06%
DY 3.01 1.36 3.60 2.97 1.15 1.38 5.71 -10.11%
P/NAPS 2.49 4.81 1.85 1.41 1.29 1.30 1.68 6.77%

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