Highlights

[D&O] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     44.98%    YoY -     98.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 350,191 226,345 113,081 463,337 330,811 220,132 118,362 105.96%
  QoQ % 54.72% 100.16% -75.59% 40.06% 50.28% 85.98% -
  Horiz. % 295.86% 191.23% 95.54% 391.46% 279.49% 185.98% 100.00%
PBT 35,084 21,667 9,868 45,719 30,706 15,828 8,174 163.87%
  QoQ % 61.92% 119.57% -78.42% 48.89% 94.00% 93.64% -
  Horiz. % 429.21% 265.07% 120.72% 559.32% 375.65% 193.64% 100.00%
Tax -6,735 -4,889 -2,220 -9,464 -6,027 -2,192 -1,143 225.88%
  QoQ % -37.76% -120.23% 76.54% -57.03% -174.95% -91.78% -
  Horiz. % 589.24% 427.73% 194.23% 828.00% 527.30% 191.78% 100.00%
NP 28,349 16,778 7,648 36,255 24,679 13,636 7,031 153.11%
  QoQ % 68.97% 119.38% -78.90% 46.91% 80.98% 93.94% -
  Horiz. % 403.20% 238.63% 108.78% 515.64% 351.00% 193.94% 100.00%
NP to SH 23,635 13,263 5,132 22,369 15,429 8,699 4,986 181.92%
  QoQ % 78.20% 158.44% -77.06% 44.98% 77.37% 74.47% -
  Horiz. % 474.03% 266.00% 102.93% 448.64% 309.45% 174.47% 100.00%
Tax Rate 19.20 % 22.56 % 22.50 % 20.70 % 19.63 % 13.85 % 13.98 % 23.53%
  QoQ % -14.89% 0.27% 8.70% 5.45% 41.73% -0.93% -
  Horiz. % 137.34% 161.37% 160.94% 148.07% 140.41% 99.07% 100.00%
Total Cost 321,842 209,567 105,433 427,082 306,132 206,496 111,331 102.80%
  QoQ % 53.57% 98.77% -75.31% 39.51% 48.25% 85.48% -
  Horiz. % 289.09% 188.24% 94.70% 383.61% 274.97% 185.48% 100.00%
Net Worth 309,647 297,930 296,521 218,116 208,938 201,362 206,819 30.84%
  QoQ % 3.93% 0.48% 35.95% 4.39% 3.76% -2.64% -
  Horiz. % 149.72% 144.05% 143.37% 105.46% 101.02% 97.36% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,200 - - 10,023 4,977 4,942 4,986 2.85%
  QoQ % 0.00% 0.00% 0.00% 101.40% 0.70% -0.87% -
  Horiz. % 104.31% 0.00% 0.00% 201.04% 99.82% 99.13% 100.00%
Div Payout % 22.00 % - % - % 44.81 % 32.26 % 56.82 % 100.00 % -63.52%
  QoQ % 0.00% 0.00% 0.00% 38.90% -43.22% -43.18% -
  Horiz. % 22.00% 0.00% 0.00% 44.81% 32.26% 56.82% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 309,647 297,930 296,521 218,116 208,938 201,362 206,819 30.84%
  QoQ % 3.93% 0.48% 35.95% 4.39% 3.76% -2.64% -
  Horiz. % 149.72% 144.05% 143.37% 105.46% 101.02% 97.36% 100.00%
NOSH 1,040,134 1,038,087 1,007,206 1,002,375 995,419 988,522 997,200 2.85%
  QoQ % 0.20% 3.07% 0.48% 0.70% 0.70% -0.87% -
  Horiz. % 104.31% 104.10% 101.00% 100.52% 99.82% 99.13% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.10 % 7.41 % 6.76 % 7.82 % 7.46 % 6.19 % 5.94 % 22.95%
  QoQ % 9.31% 9.62% -13.55% 4.83% 20.52% 4.21% -
  Horiz. % 136.36% 124.75% 113.80% 131.65% 125.59% 104.21% 100.00%
ROE 7.63 % 4.45 % 1.73 % 10.26 % 7.38 % 4.32 % 2.41 % 115.46%
  QoQ % 71.46% 157.23% -83.14% 39.02% 70.83% 79.25% -
  Horiz. % 316.60% 184.65% 71.78% 425.73% 306.22% 179.25% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 33.67 21.80 11.23 46.22 33.23 22.27 11.87 100.26%
  QoQ % 54.45% 94.12% -75.70% 39.09% 49.21% 87.62% -
  Horiz. % 283.66% 183.66% 94.61% 389.39% 279.95% 187.62% 100.00%
EPS 2.30 1.30 0.51 2.24 1.55 0.88 0.50 176.33%
  QoQ % 76.92% 154.90% -77.23% 44.52% 76.14% 76.00% -
  Horiz. % 460.00% 260.00% 102.00% 448.00% 310.00% 176.00% 100.00%
DPS 0.50 0.00 0.00 1.00 0.50 0.50 0.50 -
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.2977 0.2870 0.2944 0.2176 0.2099 0.2037 0.2074 27.22%
  QoQ % 3.73% -2.51% 35.29% 3.67% 3.04% -1.78% -
  Horiz. % 143.54% 138.38% 141.95% 104.92% 101.21% 98.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.23 20.18 10.08 41.31 29.50 19.63 10.55 106.03%
  QoQ % 54.76% 100.20% -75.60% 40.03% 50.28% 86.07% -
  Horiz. % 296.02% 191.28% 95.55% 391.56% 279.62% 186.07% 100.00%
EPS 2.11 1.18 0.46 1.99 1.38 0.78 0.44 184.10%
  QoQ % 78.81% 156.52% -76.88% 44.20% 76.92% 77.27% -
  Horiz. % 479.55% 268.18% 104.55% 452.27% 313.64% 177.27% 100.00%
DPS 0.46 0.00 0.00 0.89 0.44 0.44 0.44 3.01%
  QoQ % 0.00% 0.00% 0.00% 102.27% 0.00% 0.00% -
  Horiz. % 104.55% 0.00% 0.00% 202.27% 100.00% 100.00% 100.00%
NAPS 0.2761 0.2657 0.2644 0.1945 0.1863 0.1795 0.1844 30.85%
  QoQ % 3.91% 0.49% 35.94% 4.40% 3.79% -2.66% -
  Horiz. % 149.73% 144.09% 143.38% 105.48% 101.03% 97.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.9050 0.7100 0.6100 0.7450 0.5450 0.6250 0.6200 -
P/RPS 2.69 3.26 5.43 1.61 1.64 2.81 5.22 -35.70%
  QoQ % -17.48% -39.96% 237.27% -1.83% -41.64% -46.17% -
  Horiz. % 51.53% 62.45% 104.02% 30.84% 31.42% 53.83% 100.00%
P/EPS 39.83 55.57 119.72 33.38 35.16 71.02 124.00 -53.07%
  QoQ % -28.32% -53.58% 258.66% -5.06% -50.49% -42.73% -
  Horiz. % 32.12% 44.81% 96.55% 26.92% 28.35% 57.27% 100.00%
EY 2.51 1.80 0.84 3.00 2.84 1.41 0.81 112.40%
  QoQ % 39.44% 114.29% -72.00% 5.63% 101.42% 74.07% -
  Horiz. % 309.88% 222.22% 103.70% 370.37% 350.62% 174.07% 100.00%
DY 0.55 0.00 0.00 1.34 0.92 0.80 0.81 -22.73%
  QoQ % 0.00% 0.00% 0.00% 45.65% 15.00% -1.23% -
  Horiz. % 67.90% 0.00% 0.00% 165.43% 113.58% 98.77% 100.00%
P/NAPS 3.04 2.47 2.07 3.42 2.60 3.07 2.99 1.11%
  QoQ % 23.08% 19.32% -39.47% 31.54% -15.31% 2.68% -
  Horiz. % 101.67% 82.61% 69.23% 114.38% 86.96% 102.68% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 - 22/02/18 29/11/17 30/08/17 25/05/17 -
Price 0.8450 0.7500 0.6550 0.6650 0.6700 0.6050 0.6450 -
P/RPS 2.51 3.44 5.83 1.44 2.02 2.72 5.43 -40.19%
  QoQ % -27.03% -40.99% 304.86% -28.71% -25.74% -49.91% -
  Horiz. % 46.22% 63.35% 107.37% 26.52% 37.20% 50.09% 100.00%
P/EPS 37.19 58.70 128.55 29.80 43.23 68.75 129.00 -56.33%
  QoQ % -36.64% -54.34% 331.38% -31.07% -37.12% -46.71% -
  Horiz. % 28.83% 45.50% 99.65% 23.10% 33.51% 53.29% 100.00%
EY 2.69 1.70 0.78 3.36 2.31 1.45 0.78 128.09%
  QoQ % 58.24% 117.95% -76.79% 45.45% 59.31% 85.90% -
  Horiz. % 344.87% 217.95% 100.00% 430.77% 296.15% 185.90% 100.00%
DY 0.59 0.00 0.00 1.50 0.75 0.83 0.78 -16.97%
  QoQ % 0.00% 0.00% 0.00% 100.00% -9.64% 6.41% -
  Horiz. % 75.64% 0.00% 0.00% 192.31% 96.15% 106.41% 100.00%
P/NAPS 2.84 2.61 2.22 3.06 3.19 2.97 3.11 -5.87%
  QoQ % 8.81% 17.57% -27.45% -4.08% 7.41% -4.50% -
  Horiz. % 91.32% 83.92% 71.38% 98.39% 102.57% 95.50% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers