Highlights

[D&O] QoQ Cumulative 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 -     -83.20%    YoY -     17.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 353,840 228,091 113,055 490,775 350,191 226,345 113,081 113.78%
  QoQ % 55.13% 101.75% -76.96% 40.14% 54.72% 100.16% -
  Horiz. % 312.91% 201.71% 99.98% 434.00% 309.68% 200.16% 100.00%
PBT 28,110 16,403 8,252 52,123 35,084 21,667 9,868 100.82%
  QoQ % 71.37% 98.78% -84.17% 48.57% 61.92% 119.57% -
  Horiz. % 284.86% 166.22% 83.62% 528.20% 355.53% 219.57% 100.00%
Tax -4,573 -2,908 -1,469 -9,921 -6,735 -4,889 -2,220 61.82%
  QoQ % -57.26% -97.96% 85.19% -47.31% -37.76% -120.23% -
  Horiz. % 205.99% 130.99% 66.17% 446.89% 303.38% 220.23% 100.00%
NP 23,537 13,495 6,783 42,202 28,349 16,778 7,648 111.43%
  QoQ % 74.41% 98.95% -83.93% 48.87% 68.97% 119.38% -
  Horiz. % 307.75% 176.45% 88.69% 551.80% 370.67% 219.38% 100.00%
NP to SH 21,019 12,005 6,040 35,961 23,635 13,263 5,132 155.77%
  QoQ % 75.09% 98.76% -83.20% 52.15% 78.20% 158.44% -
  Horiz. % 409.57% 233.92% 117.69% 700.72% 460.54% 258.44% 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 330,303 214,596 106,272 448,573 321,842 209,567 105,433 113.95%
  QoQ % 53.92% 101.93% -76.31% 39.38% 53.57% 98.77% -
  Horiz. % 313.28% 203.54% 100.80% 425.46% 305.26% 198.77% 100.00%
Net Worth 348,179 334,618 332,022 344,603 309,647 297,930 296,521 11.29%
  QoQ % 4.05% 0.78% -3.65% 11.29% 3.93% 0.48% -
  Horiz. % 117.42% 112.85% 111.97% 116.22% 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 11,102 5,540 - 5,496 5,200 - - -
  QoQ % 100.41% 0.00% 0.00% 5.68% 0.00% 0.00% -
  Horiz. % 213.49% 106.53% 0.00% 105.68% 100.00% - -
Div Payout % 52.82 % 46.15 % - % 15.28 % 22.00 % - % - % -
  QoQ % 14.45% 0.00% 0.00% -30.55% 0.00% 0.00% -
  Horiz. % 240.09% 209.77% 0.00% 69.45% 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 348,179 334,618 332,022 344,603 309,647 297,930 296,521 11.29%
  QoQ % 4.05% 0.78% -3.65% 11.29% 3.93% 0.48% -
  Horiz. % 117.42% 112.85% 111.97% 116.22% 104.43% 100.48% 100.00%
NOSH 1,110,265 1,108,009 1,105,269 1,099,214 1,040,134 1,038,087 1,007,206 6.70%
  QoQ % 0.20% 0.25% 0.55% 5.68% 0.20% 3.07% -
  Horiz. % 110.23% 110.01% 109.74% 109.13% 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 6.04 % 3.59 % 1.82 % 10.44 % 7.63 % 4.45 % 1.73 % 129.97%
  QoQ % 68.25% 97.25% -82.57% 36.83% 71.46% 157.23% -
  Horiz. % 349.13% 207.51% 105.20% 603.47% 441.04% 257.23% 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 31.87 20.59 10.23 44.65 33.67 21.80 11.23 100.32%
  QoQ % 54.78% 101.27% -77.09% 32.61% 54.45% 94.12% -
  Horiz. % 283.79% 183.35% 91.10% 397.60% 299.82% 194.12% 100.00%
EPS 1.73 0.91 0.55 3.44 2.30 1.30 0.51 125.59%
  QoQ % 90.11% 65.45% -84.01% 49.57% 76.92% 154.90% -
  Horiz. % 339.22% 178.43% 107.84% 674.51% 450.98% 254.90% 100.00%
DPS 1.00 0.50 0.00 0.50 0.50 0.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 100.00% 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 31.55 20.34 10.08 43.76 31.23 20.18 10.08 113.82%
  QoQ % 55.11% 101.79% -76.97% 40.12% 54.76% 100.20% -
  Horiz. % 313.00% 201.79% 100.00% 434.13% 309.82% 200.20% 100.00%
EPS 1.87 1.07 0.54 3.21 2.11 1.18 0.46 154.50%
  QoQ % 74.77% 98.15% -83.18% 52.13% 78.81% 156.52% -
  Horiz. % 406.52% 232.61% 117.39% 697.83% 458.70% 256.52% 100.00%
DPS 0.99 0.49 0.00 0.49 0.46 0.00 0.00 -
  QoQ % 102.04% 0.00% 0.00% 6.52% 0.00% 0.00% -
  Horiz. % 215.22% 106.52% 0.00% 106.52% 100.00% - -
NAPS 0.3105 0.2984 0.2961 0.3073 0.2761 0.2657 0.2644 11.30%
  QoQ % 4.05% 0.78% -3.64% 11.30% 3.91% 0.49% -
  Horiz. % 117.44% 112.86% 111.99% 116.23% 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 1.82 2.53 6.70 1.60 2.69 3.26 5.43 -51.72%
  QoQ % -28.06% -62.24% 318.75% -40.52% -17.48% -39.96% -
  Horiz. % 33.52% 46.59% 123.39% 29.47% 49.54% 60.04% 100.00%
P/EPS 30.64 47.99 125.35 21.86 39.83 55.57 119.72 -59.66%
  QoQ % -36.15% -61.72% 473.42% -45.12% -28.32% -53.58% -
  Horiz. % 25.59% 40.09% 104.70% 18.26% 33.27% 46.42% 100.00%
EY 3.26 2.08 0.80 4.58 2.51 1.80 0.84 146.76%
  QoQ % 56.73% 160.00% -82.53% 82.47% 39.44% 114.29% -
  Horiz. % 388.10% 247.62% 95.24% 545.24% 298.81% 214.29% 100.00%
DY 1.72 0.96 0.00 0.70 0.55 0.00 0.00 -
  QoQ % 79.17% 0.00% 0.00% 27.27% 0.00% 0.00% -
  Horiz. % 312.73% 174.55% 0.00% 127.27% 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 2.17 2.67 5.96 1.76 2.51 3.44 5.83 -48.22%
  QoQ % -18.73% -55.20% 238.64% -29.88% -27.03% -40.99% -
  Horiz. % 37.22% 45.80% 102.23% 30.19% 43.05% 59.01% 100.00%
P/EPS 36.45 50.76 111.62 23.99 37.19 58.70 128.55 -56.81%
  QoQ % -28.19% -54.52% 365.28% -35.49% -36.64% -54.34% -
  Horiz. % 28.35% 39.49% 86.83% 18.66% 28.93% 45.66% 100.00%
EY 2.74 1.97 0.90 4.17 2.69 1.70 0.78 130.91%
  QoQ % 39.09% 118.89% -78.42% 55.02% 58.24% 117.95% -
  Horiz. % 351.28% 252.56% 115.38% 534.62% 344.87% 217.95% 100.00%
DY 1.45 0.91 0.00 0.64 0.59 0.00 0.00 -
  QoQ % 59.34% 0.00% 0.00% 8.47% 0.00% 0.00% -
  Horiz. % 245.76% 154.24% 0.00% 108.47% 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