Highlights

[D&O] QoQ Annualized Quarter Result on 2019-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -32.82%    YoY -     17.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 471,786 456,182 452,220 490,775 466,921 452,690 452,324 2.85%
  QoQ % 3.42% 0.88% -7.86% 5.11% 3.14% 0.08% -
  Horiz. % 104.30% 100.85% 99.98% 108.50% 103.23% 100.08% 100.00%
PBT 37,480 32,806 33,008 52,123 46,778 43,334 39,472 -3.39%
  QoQ % 14.25% -0.61% -36.67% 11.42% 7.95% 9.78% -
  Horiz. % 94.95% 83.11% 83.62% 132.05% 118.51% 109.78% 100.00%
Tax -6,097 -5,816 -5,876 -9,921 -8,980 -9,778 -8,880 -22.15%
  QoQ % -4.84% 1.02% 40.77% -10.48% 8.16% -10.11% -
  Horiz. % 68.66% 65.50% 66.17% 111.72% 101.13% 110.11% 100.00%
NP 31,382 26,990 27,132 42,202 37,798 33,556 30,592 1.71%
  QoQ % 16.28% -0.52% -35.71% 11.65% 12.64% 9.69% -
  Horiz. % 102.58% 88.23% 88.69% 137.95% 123.56% 109.69% 100.00%
NP to SH 28,025 24,010 24,160 35,961 31,513 26,526 20,528 23.04%
  QoQ % 16.72% -0.62% -32.82% 14.11% 18.80% 29.22% -
  Horiz. % 136.52% 116.96% 117.69% 175.18% 153.51% 129.22% 100.00%
Tax Rate 16.27 % 17.73 % 17.80 % 19.03 % 19.20 % 22.56 % 22.50 % -19.42%
  QoQ % -8.23% -0.39% -6.46% -0.89% -14.89% 0.27% -
  Horiz. % 72.31% 78.80% 79.11% 84.58% 85.33% 100.27% 100.00%
Total Cost 440,404 429,192 425,088 448,573 429,122 419,134 421,732 2.93%
  QoQ % 2.61% 0.97% -5.24% 4.53% 2.38% -0.62% -
  Horiz. % 104.43% 101.77% 100.80% 106.36% 101.75% 99.38% 100.00%
Net Worth 348,179 334,618 332,022 327,725 309,647 297,930 296,521 11.29%
  QoQ % 4.05% 0.78% 1.31% 5.84% 3.93% 0.48% -
  Horiz. % 117.42% 112.85% 111.97% 110.52% 104.43% 100.48% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 14,803 11,080 - 5,226 6,934 - - -
  QoQ % 33.60% 0.00% 0.00% -24.62% 0.00% 0.00% -
  Horiz. % 213.49% 159.79% 0.00% 75.38% 100.00% - -
Div Payout % 52.82 % 46.15 % - % 14.53 % 22.00 % - % - % -
  QoQ % 14.45% 0.00% 0.00% -33.95% 0.00% 0.00% -
  Horiz. % 240.09% 209.77% 0.00% 66.05% 100.00% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 348,179 334,618 332,022 327,725 309,647 297,930 296,521 11.29%
  QoQ % 4.05% 0.78% 1.31% 5.84% 3.93% 0.48% -
  Horiz. % 117.42% 112.85% 111.97% 110.52% 104.43% 100.48% 100.00%
NOSH 1,110,265 1,108,009 1,105,269 1,045,377 1,040,134 1,038,087 1,007,206 6.70%
  QoQ % 0.20% 0.25% 5.73% 0.50% 0.20% 3.07% -
  Horiz. % 110.23% 110.01% 109.74% 103.79% 103.27% 103.07% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.65 % 5.92 % 6.00 % 8.60 % 8.10 % 7.41 % 6.76 % -1.09%
  QoQ % 12.33% -1.33% -30.23% 6.17% 9.31% 9.62% -
  Horiz. % 98.37% 87.57% 88.76% 127.22% 119.82% 109.62% 100.00%
ROE 8.05 % 7.18 % 7.28 % 10.97 % 10.18 % 8.90 % 6.92 % 10.60%
  QoQ % 12.12% -1.37% -33.64% 7.76% 14.38% 28.61% -
  Horiz. % 116.33% 103.76% 105.20% 158.53% 147.11% 128.61% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 42.49 41.17 40.91 46.95 44.89 43.61 44.91 -3.62%
  QoQ % 3.21% 0.64% -12.86% 4.59% 2.94% -2.89% -
  Horiz. % 94.61% 91.67% 91.09% 104.54% 99.96% 97.11% 100.00%
EPS 2.31 1.82 2.20 3.44 3.07 2.60 2.04 8.63%
  QoQ % 26.92% -17.27% -36.05% 12.05% 18.08% 27.45% -
  Horiz. % 113.24% 89.22% 107.84% 168.63% 150.49% 127.45% 100.00%
DPS 1.33 1.00 0.00 0.50 0.67 0.00 0.00 -
  QoQ % 33.00% 0.00% 0.00% -25.37% 0.00% 0.00% -
  Horiz. % 198.51% 149.25% 0.00% 74.63% 100.00% - -
NAPS 0.3136 0.3020 0.3004 0.3135 0.2977 0.2870 0.2944 4.30%
  QoQ % 3.84% 0.53% -4.18% 5.31% 3.73% -2.51% -
  Horiz. % 106.52% 102.58% 102.04% 106.49% 101.12% 97.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 42.07 40.68 40.32 43.76 41.63 40.36 40.33 2.85%
  QoQ % 3.42% 0.89% -7.86% 5.12% 3.15% 0.07% -
  Horiz. % 104.31% 100.87% 99.98% 108.50% 103.22% 100.07% 100.00%
EPS 2.50 2.14 2.15 3.21 2.81 2.37 1.83 23.10%
  QoQ % 16.82% -0.47% -33.02% 14.23% 18.57% 29.51% -
  Horiz. % 136.61% 116.94% 117.49% 175.41% 153.55% 129.51% 100.00%
DPS 1.32 0.99 0.00 0.47 0.62 0.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% -24.19% 0.00% 0.00% -
  Horiz. % 212.90% 159.68% 0.00% 75.81% 100.00% - -
NAPS 0.3105 0.2984 0.2961 0.2922 0.2761 0.2657 0.2644 11.30%
  QoQ % 4.05% 0.78% 1.33% 5.83% 3.91% 0.49% -
  Horiz. % 117.44% 112.86% 111.99% 110.51% 104.43% 100.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.5800 0.5200 0.6850 0.7150 0.9050 0.7100 0.6100 -
P/RPS 1.36 1.26 1.67 1.52 2.02 1.63 1.36 -
  QoQ % 7.94% -24.55% 9.87% -24.75% 23.93% 19.85% -
  Horiz. % 100.00% 92.65% 122.79% 111.76% 148.53% 119.85% 100.00%
P/EPS 22.98 24.00 31.34 20.78 29.87 27.79 29.93 -16.14%
  QoQ % -4.25% -23.42% 50.82% -30.43% 7.48% -7.15% -
  Horiz. % 76.78% 80.19% 104.71% 69.43% 99.80% 92.85% 100.00%
EY 4.35 4.17 3.19 4.81 3.35 3.60 3.34 19.24%
  QoQ % 4.32% 30.72% -33.68% 43.58% -6.94% 7.78% -
  Horiz. % 130.24% 124.85% 95.51% 144.01% 100.30% 107.78% 100.00%
DY 2.30 1.92 0.00 0.70 0.74 0.00 0.00 -
  QoQ % 19.79% 0.00% 0.00% -5.41% 0.00% 0.00% -
  Horiz. % 310.81% 259.46% 0.00% 94.59% 100.00% - -
P/NAPS 1.85 1.72 2.28 2.28 3.04 2.47 2.07 -7.21%
  QoQ % 7.56% -24.56% 0.00% -25.00% 23.08% 19.32% -
  Horiz. % 89.37% 83.09% 110.14% 110.14% 146.86% 119.32% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 21/08/19 23/05/19 20/02/19 28/11/18 21/08/18 - -
Price 0.6900 0.5500 0.6100 0.7850 0.8450 0.7500 0.6550 -
P/RPS 1.62 1.34 1.49 1.67 1.88 1.72 1.46 7.17%
  QoQ % 20.90% -10.07% -10.78% -11.17% 9.30% 17.81% -
  Horiz. % 110.96% 91.78% 102.05% 114.38% 128.77% 117.81% 100.00%
P/EPS 27.34 25.38 27.91 22.82 27.89 29.35 32.14 -10.21%
  QoQ % 7.72% -9.06% 22.30% -18.18% -4.97% -8.68% -
  Horiz. % 85.07% 78.97% 86.84% 71.00% 86.78% 91.32% 100.00%
EY 3.66 3.94 3.58 4.38 3.59 3.41 3.11 11.46%
  QoQ % -7.11% 10.06% -18.26% 22.01% 5.28% 9.65% -
  Horiz. % 117.68% 126.69% 115.11% 140.84% 115.43% 109.65% 100.00%
DY 1.93 1.82 0.00 0.64 0.79 0.00 0.00 -
  QoQ % 6.04% 0.00% 0.00% -18.99% 0.00% 0.00% -
  Horiz. % 244.30% 230.38% 0.00% 81.01% 100.00% - -
P/NAPS 2.20 1.82 2.03 2.50 2.84 2.61 2.22 -0.60%
  QoQ % 20.88% -10.34% -18.80% -11.97% 8.81% 17.57% -
  Horiz. % 99.10% 81.98% 91.44% 112.61% 127.93% 117.57% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers