Highlights

[D&O] QoQ Cumulative Quarter Result on 2019-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     98.76%    YoY -     -9.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 118,189 504,305 353,840 228,091 113,055 490,775 350,191 -51.49%
  QoQ % -76.56% 42.52% 55.13% 101.75% -76.96% 40.14% -
  Horiz. % 33.75% 144.01% 101.04% 65.13% 32.28% 140.14% 100.00%
PBT 5,491 47,070 28,110 16,403 8,252 52,123 35,084 -70.93%
  QoQ % -88.33% 67.45% 71.37% 98.78% -84.17% 48.57% -
  Horiz. % 15.65% 134.16% 80.12% 46.75% 23.52% 148.57% 100.00%
Tax -1,120 -8,013 -4,573 -2,908 -1,469 -9,921 -6,735 -69.73%
  QoQ % 86.02% -75.22% -57.26% -97.96% 85.19% -47.31% -
  Horiz. % 16.63% 118.98% 67.90% 43.18% 21.81% 147.31% 100.00%
NP 4,371 39,057 23,537 13,495 6,783 42,202 28,349 -71.21%
  QoQ % -88.81% 65.94% 74.41% 98.95% -83.93% 48.87% -
  Horiz. % 15.42% 137.77% 83.03% 47.60% 23.93% 148.87% 100.00%
NP to SH 3,914 34,871 21,019 12,005 6,040 35,961 23,635 -69.81%
  QoQ % -88.78% 65.90% 75.09% 98.76% -83.20% 52.15% -
  Horiz. % 16.56% 147.54% 88.93% 50.79% 25.56% 152.15% 100.00%
Tax Rate 20.40 % 17.02 % 16.27 % 17.73 % 17.80 % 19.03 % 19.20 % 4.12%
  QoQ % 19.86% 4.61% -8.23% -0.39% -6.46% -0.89% -
  Horiz. % 106.25% 88.65% 84.74% 92.34% 92.71% 99.11% 100.00%
Total Cost 113,818 465,248 330,303 214,596 106,272 448,573 321,842 -49.96%
  QoQ % -75.54% 40.85% 53.92% 101.93% -76.31% 39.38% -
  Horiz. % 35.36% 144.56% 102.63% 66.68% 33.02% 139.38% 100.00%
Net Worth 356,737 354,362 348,179 334,618 332,022 344,603 309,647 9.89%
  QoQ % 0.67% 1.78% 4.05% 0.78% -3.65% 11.29% -
  Horiz. % 115.21% 114.44% 112.44% 108.06% 107.23% 111.29% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 11,150 11,102 5,540 - 5,496 5,200 -
  QoQ % 0.00% 0.43% 100.41% 0.00% 0.00% 5.68% -
  Horiz. % 0.00% 214.41% 213.49% 106.53% 0.00% 105.68% 100.00%
Div Payout % - % 31.98 % 52.82 % 46.15 % - % 15.28 % 22.00 % -
  QoQ % 0.00% -39.45% 14.45% 0.00% 0.00% -30.55% -
  Horiz. % 0.00% 145.36% 240.09% 209.77% 0.00% 69.45% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 356,737 354,362 348,179 334,618 332,022 344,603 309,647 9.89%
  QoQ % 0.67% 1.78% 4.05% 0.78% -3.65% 11.29% -
  Horiz. % 115.21% 114.44% 112.44% 108.06% 107.23% 111.29% 100.00%
NOSH 1,119,001 1,115,050 1,110,265 1,108,009 1,105,269 1,099,214 1,040,134 4.99%
  QoQ % 0.35% 0.43% 0.20% 0.25% 0.55% 5.68% -
  Horiz. % 107.58% 107.20% 106.74% 106.53% 106.26% 105.68% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 3.70 % 7.74 % 6.65 % 5.92 % 6.00 % 8.60 % 8.10 % -40.66%
  QoQ % -52.20% 16.39% 12.33% -1.33% -30.23% 6.17% -
  Horiz. % 45.68% 95.56% 82.10% 73.09% 74.07% 106.17% 100.00%
ROE 1.10 % 9.84 % 6.04 % 3.59 % 1.82 % 10.44 % 7.63 % -72.47%
  QoQ % -88.82% 62.91% 68.25% 97.25% -82.57% 36.83% -
  Horiz. % 14.42% 128.96% 79.16% 47.05% 23.85% 136.83% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 10.56 45.23 31.87 20.59 10.23 44.65 33.67 -53.81%
  QoQ % -76.65% 41.92% 54.78% 101.27% -77.09% 32.61% -
  Horiz. % 31.36% 134.33% 94.65% 61.15% 30.38% 132.61% 100.00%
EPS 0.35 2.81 1.73 0.91 0.55 3.44 2.30 -71.46%
  QoQ % -87.54% 62.43% 90.11% 65.45% -84.01% 49.57% -
  Horiz. % 15.22% 122.17% 75.22% 39.57% 23.91% 149.57% 100.00%
DPS 0.00 1.00 1.00 0.50 0.00 0.50 0.50 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 200.00% 100.00% 0.00% 100.00% 100.00%
NAPS 0.3188 0.3178 0.3136 0.3020 0.3004 0.3135 0.2977 4.67%
  QoQ % 0.31% 1.34% 3.84% 0.53% -4.18% 5.31% -
  Horiz. % 107.09% 106.75% 105.34% 101.44% 100.91% 105.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,080
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 10.19 43.47 30.50 19.66 9.75 42.31 30.19 -51.49%
  QoQ % -76.56% 42.52% 55.14% 101.64% -76.96% 40.15% -
  Horiz. % 33.75% 143.99% 101.03% 65.12% 32.30% 140.15% 100.00%
EPS 0.34 3.01 1.81 1.03 0.52 3.10 2.04 -69.68%
  QoQ % -88.70% 66.30% 75.73% 98.08% -83.23% 51.96% -
  Horiz. % 16.67% 147.55% 88.73% 50.49% 25.49% 151.96% 100.00%
DPS 0.00 0.96 0.96 0.48 0.00 0.47 0.45 -
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 4.44% -
  Horiz. % 0.00% 213.33% 213.33% 106.67% 0.00% 104.44% 100.00%
NAPS 0.3075 0.3055 0.3001 0.2884 0.2862 0.2971 0.2669 9.89%
  QoQ % 0.65% 1.80% 4.06% 0.77% -3.67% 11.32% -
  Horiz. % 115.21% 114.46% 112.44% 108.06% 107.23% 111.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.5300 0.8500 0.5800 0.5200 0.6850 0.7150 0.9050 -
P/RPS 5.02 1.88 1.82 2.53 6.70 1.60 2.69 51.52%
  QoQ % 167.02% 3.30% -28.06% -62.24% 318.75% -40.52% -
  Horiz. % 186.62% 69.89% 67.66% 94.05% 249.07% 59.48% 100.00%
P/EPS 151.53 27.18 30.64 47.99 125.35 21.86 39.83 143.50%
  QoQ % 457.51% -11.29% -36.15% -61.72% 473.42% -45.12% -
  Horiz. % 380.44% 68.24% 76.93% 120.49% 314.71% 54.88% 100.00%
EY 0.66 3.68 3.26 2.08 0.80 4.58 2.51 -58.92%
  QoQ % -82.07% 12.88% 56.73% 160.00% -82.53% 82.47% -
  Horiz. % 26.29% 146.61% 129.88% 82.87% 31.87% 182.47% 100.00%
DY 0.00 1.18 1.72 0.96 0.00 0.70 0.55 -
  QoQ % 0.00% -31.40% 79.17% 0.00% 0.00% 27.27% -
  Horiz. % 0.00% 214.55% 312.73% 174.55% 0.00% 127.27% 100.00%
P/NAPS 1.66 2.67 1.85 1.72 2.28 2.28 3.04 -33.17%
  QoQ % -37.83% 44.32% 7.56% -24.56% 0.00% -25.00% -
  Horiz. % 54.61% 87.83% 60.86% 56.58% 75.00% 75.00% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 16/06/20 26/02/20 27/11/19 21/08/19 23/05/19 20/02/19 28/11/18 -
Price 0.7550 0.7850 0.6900 0.5500 0.6100 0.7850 0.8450 -
P/RPS 7.15 1.74 2.17 2.67 5.96 1.76 2.51 100.82%
  QoQ % 310.92% -19.82% -18.73% -55.20% 238.64% -29.88% -
  Horiz. % 284.86% 69.32% 86.45% 106.37% 237.45% 70.12% 100.00%
P/EPS 215.85 25.10 36.45 50.76 111.62 23.99 37.19 222.62%
  QoQ % 759.96% -31.14% -28.19% -54.52% 365.28% -35.49% -
  Horiz. % 580.40% 67.49% 98.01% 136.49% 300.13% 64.51% 100.00%
EY 0.46 3.98 2.74 1.97 0.90 4.17 2.69 -69.16%
  QoQ % -88.44% 45.26% 39.09% 118.89% -78.42% 55.02% -
  Horiz. % 17.10% 147.96% 101.86% 73.23% 33.46% 155.02% 100.00%
DY 0.00 1.27 1.45 0.91 0.00 0.64 0.59 -
  QoQ % 0.00% -12.41% 59.34% 0.00% 0.00% 8.47% -
  Horiz. % 0.00% 215.25% 245.76% 154.24% 0.00% 108.47% 100.00%
P/NAPS 2.37 2.47 2.20 1.82 2.03 2.50 2.84 -11.35%
  QoQ % -4.05% 12.27% 20.88% -10.34% -18.80% -11.97% -
  Horiz. % 83.45% 86.97% 77.46% 64.08% 71.48% 88.03% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
PARTNERS & BROKERS