Highlights

[D&O] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -12.77%    YoY -     75.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 452,324 463,337 441,081 440,264 473,448 430,100 401,944 8.20%
  QoQ % -2.38% 5.05% 0.19% -7.01% 10.08% 7.00% -
  Horiz. % 112.53% 115.27% 109.74% 109.53% 117.79% 107.00% 100.00%
PBT 39,472 45,719 40,941 31,656 32,696 29,576 23,205 42.54%
  QoQ % -13.66% 11.67% 29.33% -3.18% 10.55% 27.45% -
  Horiz. % 170.10% 197.02% 176.43% 136.42% 140.90% 127.45% 100.00%
Tax -8,880 -9,464 -8,036 -4,384 -4,572 -8,513 -4,781 51.15%
  QoQ % 6.17% -17.77% -83.30% 4.11% 46.29% -78.05% -
  Horiz. % 185.72% 197.94% 168.07% 91.69% 95.62% 178.05% 100.00%
NP 30,592 36,255 32,905 27,272 28,124 21,063 18,424 40.27%
  QoQ % -15.62% 10.18% 20.66% -3.03% 33.52% 14.32% -
  Horiz. % 166.04% 196.78% 178.60% 148.02% 152.65% 114.32% 100.00%
NP to SH 20,528 22,369 20,572 17,398 19,944 11,273 9,965 61.97%
  QoQ % -8.23% 8.74% 18.24% -12.77% 76.92% 13.12% -
  Horiz. % 205.99% 224.47% 206.44% 174.59% 200.13% 113.12% 100.00%
Tax Rate 22.50 % 20.70 % 19.63 % 13.85 % 13.98 % 28.78 % 20.60 % 6.06%
  QoQ % 8.70% 5.45% 41.73% -0.93% -51.42% 39.71% -
  Horiz. % 109.22% 100.49% 95.29% 67.23% 67.86% 139.71% 100.00%
Total Cost 421,732 427,082 408,176 412,992 445,324 409,037 383,520 6.54%
  QoQ % -1.25% 4.63% -1.17% -7.26% 8.87% 6.65% -
  Horiz. % 109.96% 111.36% 106.43% 107.68% 116.11% 106.65% 100.00%
Net Worth 296,521 218,116 208,938 201,362 206,819 197,722 188,030 35.52%
  QoQ % 35.95% 4.39% 3.76% -2.64% 4.60% 5.15% -
  Horiz. % 157.70% 116.00% 111.12% 107.09% 109.99% 105.15% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 10,023 6,636 9,885 19,944 - - -
  QoQ % 0.00% 51.05% -32.87% -50.44% 0.00% 0.00% -
  Horiz. % 0.00% 50.26% 33.27% 49.56% 100.00% - -
Div Payout % - % 44.81 % 32.26 % 56.82 % 100.00 % - % - % -
  QoQ % 0.00% 38.90% -43.22% -43.18% 0.00% 0.00% -
  Horiz. % 0.00% 44.81% 32.26% 56.82% 100.00% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 296,521 218,116 208,938 201,362 206,819 197,722 188,030 35.52%
  QoQ % 35.95% 4.39% 3.76% -2.64% 4.60% 5.15% -
  Horiz. % 157.70% 116.00% 111.12% 107.09% 109.99% 105.15% 100.00%
NOSH 1,007,206 1,002,375 995,419 988,522 997,200 992,086 983,421 1.61%
  QoQ % 0.48% 0.70% 0.70% -0.87% 0.52% 0.88% -
  Horiz. % 102.42% 101.93% 101.22% 100.52% 101.40% 100.88% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.76 % 7.82 % 7.46 % 6.19 % 5.94 % 4.90 % 4.58 % 29.67%
  QoQ % -13.55% 4.83% 20.52% 4.21% 21.22% 6.99% -
  Horiz. % 147.60% 170.74% 162.88% 135.15% 129.69% 106.99% 100.00%
ROE 6.92 % 10.26 % 9.85 % 8.64 % 9.64 % 5.70 % 5.30 % 19.48%
  QoQ % -32.55% 4.16% 14.00% -10.37% 69.12% 7.55% -
  Horiz. % 130.57% 193.58% 185.85% 163.02% 181.89% 107.55% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 44.91 46.22 44.31 44.54 47.48 43.35 40.87 6.49%
  QoQ % -2.83% 4.31% -0.52% -6.19% 9.53% 6.07% -
  Horiz. % 109.89% 113.09% 108.42% 108.98% 116.17% 106.07% 100.00%
EPS 2.04 2.24 2.07 1.76 2.00 1.14 1.01 59.85%
  QoQ % -8.93% 8.21% 17.61% -12.00% 75.44% 12.87% -
  Horiz. % 201.98% 221.78% 204.95% 174.26% 198.02% 112.87% 100.00%
DPS 0.00 1.00 0.67 1.00 2.00 0.00 0.00 -
  QoQ % 0.00% 49.25% -33.00% -50.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 33.50% 50.00% 100.00% - -
NAPS 0.2944 0.2176 0.2099 0.2037 0.2074 0.1993 0.1912 33.38%
  QoQ % 35.29% 3.67% 3.04% -1.78% 4.06% 4.24% -
  Horiz. % 153.97% 113.81% 109.78% 106.54% 108.47% 104.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 40.33 41.31 39.33 39.26 42.22 38.35 35.84 8.19%
  QoQ % -2.37% 5.03% 0.18% -7.01% 10.09% 7.00% -
  Horiz. % 112.53% 115.26% 109.74% 109.54% 117.80% 107.00% 100.00%
EPS 1.83 1.99 1.83 1.55 1.78 1.01 0.89 61.77%
  QoQ % -8.04% 8.74% 18.06% -12.92% 76.24% 13.48% -
  Horiz. % 205.62% 223.60% 205.62% 174.16% 200.00% 113.48% 100.00%
DPS 0.00 0.89 0.59 0.88 1.78 0.00 0.00 -
  QoQ % 0.00% 50.85% -32.95% -50.56% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 33.15% 49.44% 100.00% - -
NAPS 0.2644 0.1945 0.1863 0.1795 0.1844 0.1763 0.1677 35.50%
  QoQ % 35.94% 4.40% 3.79% -2.66% 4.59% 5.13% -
  Horiz. % 157.66% 115.98% 111.09% 107.04% 109.96% 105.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.6100 0.7450 0.5450 0.6250 0.6200 0.3000 0.3300 -
P/RPS 1.36 1.61 1.23 1.40 1.31 0.69 0.81 41.31%
  QoQ % -15.53% 30.89% -12.14% 6.87% 89.86% -14.81% -
  Horiz. % 167.90% 198.77% 151.85% 172.84% 161.73% 85.19% 100.00%
P/EPS 29.93 33.38 26.37 35.51 31.00 26.40 32.57 -5.48%
  QoQ % -10.34% 26.58% -25.74% 14.55% 17.42% -18.94% -
  Horiz. % 91.89% 102.49% 80.96% 109.03% 95.18% 81.06% 100.00%
EY 3.34 3.00 3.79 2.82 3.23 3.79 3.07 5.79%
  QoQ % 11.33% -20.84% 34.40% -12.69% -14.78% 23.45% -
  Horiz. % 108.79% 97.72% 123.45% 91.86% 105.21% 123.45% 100.00%
DY 0.00 1.34 1.22 1.60 3.23 0.00 0.00 -
  QoQ % 0.00% 9.84% -23.75% -50.46% 0.00% 0.00% -
  Horiz. % 0.00% 41.49% 37.77% 49.54% 100.00% - -
P/NAPS 2.07 3.42 2.60 3.07 2.99 1.51 1.73 12.72%
  QoQ % -39.47% 31.54% -15.31% 2.68% 98.01% -12.72% -
  Horiz. % 119.65% 197.69% 150.29% 177.46% 172.83% 87.28% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 22/02/18 29/11/17 30/08/17 25/05/17 22/02/17 24/11/16 -
Price 0.6550 0.6650 0.6700 0.6050 0.6450 0.4000 0.3050 -
P/RPS 1.46 1.44 1.51 1.36 1.36 0.92 0.75 55.97%
  QoQ % 1.39% -4.64% 11.03% 0.00% 47.83% 22.67% -
  Horiz. % 194.67% 192.00% 201.33% 181.33% 181.33% 122.67% 100.00%
P/EPS 32.14 29.80 32.42 34.38 32.25 35.20 30.10 4.47%
  QoQ % 7.85% -8.08% -5.70% 6.60% -8.38% 16.94% -
  Horiz. % 106.78% 99.00% 107.71% 114.22% 107.14% 116.94% 100.00%
EY 3.11 3.36 3.08 2.91 3.10 2.84 3.32 -4.27%
  QoQ % -7.44% 9.09% 5.84% -6.13% 9.15% -14.46% -
  Horiz. % 93.67% 101.20% 92.77% 87.65% 93.37% 85.54% 100.00%
DY 0.00 1.50 1.00 1.65 3.10 0.00 0.00 -
  QoQ % 0.00% 50.00% -39.39% -46.77% 0.00% 0.00% -
  Horiz. % 0.00% 48.39% 32.26% 53.23% 100.00% - -
P/NAPS 2.22 3.06 3.19 2.97 3.11 2.01 1.60 24.43%
  QoQ % -27.45% -4.08% 7.41% -4.50% 54.73% 25.62% -
  Horiz. % 138.75% 191.25% 199.38% 185.62% 194.37% 125.62% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers