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 - 1,160,080
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 30.19 19.51 9.75 39.94 28.52 18.98 10.20 106.01%
  QoQ % 54.74% 100.10% -75.59% 40.04% 50.26% 86.08% -
  Horiz. % 295.98% 191.27% 95.59% 391.57% 279.61% 186.08% 100.00%
EPS 2.04 1.14 0.44 1.93 1.33 0.75 0.43 182.07%
  QoQ % 78.95% 159.09% -77.20% 45.11% 77.33% 74.42% -
  Horiz. % 474.42% 265.12% 102.33% 448.84% 309.30% 174.42% 100.00%
DPS 0.45 0.00 0.00 0.86 0.43 0.43 0.43 3.07%
  QoQ % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 104.65% 0.00% 0.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.2669 0.2568 0.2556 0.1880 0.1801 0.1736 0.1783 30.83%
  QoQ % 3.93% 0.47% 35.96% 4.39% 3.74% -2.64% -
  Horiz. % 149.69% 144.03% 143.35% 105.44% 101.01% 97.36% 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.
 


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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS