Highlights

[D&O] QoQ Quarter Result on 2017-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -25.53%    YoY -     13.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 113,081 132,527 110,679 101,770 118,362 128,642 103,085 6.37%
  QoQ % -14.67% 19.74% 8.75% -14.02% -7.99% 24.79% -
  Horiz. % 109.70% 128.56% 107.37% 98.72% 114.82% 124.79% 100.00%
PBT 9,868 15,013 14,877 7,654 8,174 12,171 6,921 26.71%
  QoQ % -34.27% 0.91% 94.37% -6.36% -32.84% 75.86% -
  Horiz. % 142.58% 216.92% 214.95% 110.59% 118.10% 175.86% 100.00%
Tax -2,220 -3,437 -3,835 -1,049 -1,143 -4,927 -2,683 -11.87%
  QoQ % 35.41% 10.38% -265.59% 8.22% 76.80% -83.64% -
  Horiz. % 82.74% 128.10% 142.94% 39.10% 42.60% 183.64% 100.00%
NP 7,648 11,576 11,042 6,605 7,031 7,244 4,238 48.28%
  QoQ % -33.93% 4.84% 67.18% -6.06% -2.94% 70.93% -
  Horiz. % 180.46% 273.15% 260.55% 155.85% 165.90% 170.93% 100.00%
NP to SH 5,132 6,940 6,730 3,713 4,986 3,799 2,520 60.74%
  QoQ % -26.05% 3.12% 81.26% -25.53% 31.25% 50.75% -
  Horiz. % 203.65% 275.40% 267.06% 147.34% 197.86% 150.75% 100.00%
Tax Rate 22.50 % 22.89 % 25.78 % 13.71 % 13.98 % 40.48 % 38.77 % -30.45%
  QoQ % -1.70% -11.21% 88.04% -1.93% -65.46% 4.41% -
  Horiz. % 58.03% 59.04% 66.49% 35.36% 36.06% 104.41% 100.00%
Total Cost 105,433 120,951 99,637 95,165 111,331 121,398 98,847 4.40%
  QoQ % -12.83% 21.39% 4.70% -14.52% -8.29% 22.81% -
  Horiz. % 106.66% 122.36% 100.80% 96.28% 112.63% 122.81% 100.00%
Net Worth 296,521 218,116 210,839 204,415 206,819 196,011 185,316 36.84%
  QoQ % 35.95% 3.45% 3.14% -1.16% 5.51% 5.77% -
  Horiz. % 160.01% 117.70% 113.77% 110.31% 111.60% 105.77% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 5,011 - - 4,986 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.52% 0.00% 0.00% 100.00% - -
Div Payout % - % 72.22 % - % - % 100.00 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.22% 0.00% 0.00% 100.00% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 296,521 218,116 210,839 204,415 206,819 196,011 185,316 36.84%
  QoQ % 35.95% 3.45% 3.14% -1.16% 5.51% 5.77% -
  Horiz. % 160.01% 117.70% 113.77% 110.31% 111.60% 105.77% 100.00%
NOSH 1,007,206 1,002,375 1,004,477 1,003,513 997,200 983,499 969,230 2.60%
  QoQ % 0.48% -0.21% 0.10% 0.63% 1.39% 1.47% -
  Horiz. % 103.92% 103.42% 103.64% 103.54% 102.89% 101.47% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.76 % 8.73 % 9.98 % 6.49 % 5.94 % 5.63 % 4.11 % 39.38%
  QoQ % -22.57% -12.53% 53.78% 9.26% 5.51% 36.98% -
  Horiz. % 164.48% 212.41% 242.82% 157.91% 144.53% 136.98% 100.00%
ROE 1.73 % 3.18 % 3.19 % 1.82 % 2.41 % 1.94 % 1.36 % 17.42%
  QoQ % -45.60% -0.31% 75.27% -24.48% 24.23% 42.65% -
  Horiz. % 127.21% 233.82% 234.56% 133.82% 177.21% 142.65% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.23 13.22 11.02 10.14 11.87 13.08 10.64 3.67%
  QoQ % -15.05% 19.96% 8.68% -14.57% -9.25% 22.93% -
  Horiz. % 105.55% 124.25% 103.57% 95.30% 111.56% 122.93% 100.00%
EPS 0.51 0.69 0.67 0.37 0.50 0.38 0.26 56.76%
  QoQ % -26.09% 2.99% 81.08% -26.00% 31.58% 46.15% -
  Horiz. % 196.15% 265.38% 257.69% 142.31% 192.31% 146.15% 100.00%
DPS 0.00 0.50 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.2944 0.2176 0.2099 0.2037 0.2074 0.1993 0.1912 33.38%
  QoQ % 35.29% 3.67% 3.04% -1.78% 4.06% 4.24% -
  Horiz. % 153.97% 113.81% 109.78% 106.54% 108.47% 104.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,137,169
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.94 11.65 9.73 8.95 10.41 11.31 9.07 6.30%
  QoQ % -14.68% 19.73% 8.72% -14.02% -7.96% 24.70% -
  Horiz. % 109.59% 128.45% 107.28% 98.68% 114.77% 124.70% 100.00%
EPS 0.45 0.61 0.59 0.33 0.44 0.33 0.22 61.21%
  QoQ % -26.23% 3.39% 78.79% -25.00% 33.33% 50.00% -
  Horiz. % 204.55% 277.27% 268.18% 150.00% 200.00% 150.00% 100.00%
DPS 0.00 0.44 0.00 0.00 0.44 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.2608 0.1918 0.1854 0.1798 0.1819 0.1724 0.1630 36.84%
  QoQ % 35.97% 3.45% 3.11% -1.15% 5.51% 5.77% -
  Horiz. % 160.00% 117.67% 113.74% 110.31% 111.60% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.6100 0.7450 0.5450 0.6250 0.6200 0.3000 0.3300 -
P/RPS 5.43 5.63 4.95 6.16 5.22 2.29 3.10 45.36%
  QoQ % -3.55% 13.74% -19.64% 18.01% 127.95% -26.13% -
  Horiz. % 175.16% 181.61% 159.68% 198.71% 168.39% 73.87% 100.00%
P/EPS 119.72 107.60 81.34 168.92 124.00 77.67 126.92 -3.82%
  QoQ % 11.26% 32.28% -51.85% 36.23% 59.65% -38.80% -
  Horiz. % 94.33% 84.78% 64.09% 133.09% 97.70% 61.20% 100.00%
EY 0.84 0.93 1.23 0.59 0.81 1.29 0.79 4.18%
  QoQ % -9.68% -24.39% 108.47% -27.16% -37.21% 63.29% -
  Horiz. % 106.33% 117.72% 155.70% 74.68% 102.53% 163.29% 100.00%
DY 0.00 0.67 0.00 0.00 0.81 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.72% 0.00% 0.00% 100.00% - -
P/NAPS 2.07 3.42 2.60 3.07 2.99 1.51 1.73 12.72%
  QoQ % -39.47% 31.54% -15.31% 2.68% 98.01% -12.72% -
  Horiz. % 119.65% 197.69% 150.29% 177.46% 172.83% 87.28% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 22/02/18 29/11/17 30/08/17 25/05/17 22/02/17 24/11/16 -
Price 0.6550 0.6650 0.6700 0.6050 0.6450 0.4000 0.3050 -
P/RPS 5.83 5.03 6.08 5.97 5.43 3.06 2.87 60.46%
  QoQ % 15.90% -17.27% 1.84% 9.94% 77.45% 6.62% -
  Horiz. % 203.14% 175.26% 211.85% 208.01% 189.20% 106.62% 100.00%
P/EPS 128.55 96.05 100.00 163.51 129.00 103.55 117.31 6.30%
  QoQ % 33.84% -3.95% -38.84% 26.75% 24.58% -11.73% -
  Horiz. % 109.58% 81.88% 85.24% 139.38% 109.97% 88.27% 100.00%
EY 0.78 1.04 1.00 0.61 0.78 0.97 0.85 -5.57%
  QoQ % -25.00% 4.00% 63.93% -21.79% -19.59% 14.12% -
  Horiz. % 91.76% 122.35% 117.65% 71.76% 91.76% 114.12% 100.00%
DY 0.00 0.75 0.00 0.00 0.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.15% 0.00% 0.00% 100.00% - -
P/NAPS 2.22 3.06 3.19 2.97 3.11 2.01 1.60 24.43%
  QoQ % -27.45% -4.08% 7.41% -4.50% 54.73% 25.62% -
  Horiz. % 138.75% 191.25% 199.38% 185.62% 194.37% 125.62% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS