Highlights

[D&O] QoQ Quarter Result on 2018-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 21-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     58.42%    YoY -     118.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 113,055 140,584 123,847 113,264 113,081 132,527 110,679 1.43%
  QoQ % -19.58% 13.51% 9.34% 0.16% -14.67% 19.74% -
  Horiz. % 102.15% 127.02% 111.90% 102.34% 102.17% 119.74% 100.00%
PBT 8,252 17,039 13,417 11,798 9,868 15,013 14,877 -32.52%
  QoQ % -51.57% 27.00% 13.72% 19.56% -34.27% 0.91% -
  Horiz. % 55.47% 114.53% 90.19% 79.30% 66.33% 100.91% 100.00%
Tax -1,469 -3,185 -1,846 -2,669 -2,220 -3,437 -3,835 -47.29%
  QoQ % 53.88% -72.54% 30.84% -20.23% 35.41% 10.38% -
  Horiz. % 38.31% 83.05% 48.14% 69.60% 57.89% 89.62% 100.00%
NP 6,783 13,854 11,571 9,129 7,648 11,576 11,042 -27.76%
  QoQ % -51.04% 19.73% 26.75% 19.36% -33.93% 4.84% -
  Horiz. % 61.43% 125.47% 104.79% 82.68% 69.26% 104.84% 100.00%
NP to SH 6,040 12,327 10,372 8,130 5,132 6,940 6,730 -6.96%
  QoQ % -51.00% 18.85% 27.58% 58.42% -26.05% 3.12% -
  Horiz. % 89.75% 183.16% 154.12% 120.80% 76.26% 103.12% 100.00%
Tax Rate 17.80 % 18.69 % 13.76 % 22.62 % 22.50 % 22.89 % 25.78 % -21.90%
  QoQ % -4.76% 35.83% -39.17% 0.53% -1.70% -11.21% -
  Horiz. % 69.05% 72.50% 53.37% 87.74% 87.28% 88.79% 100.00%
Total Cost 106,272 126,730 112,276 104,135 105,433 120,951 99,637 4.40%
  QoQ % -16.14% 12.87% 7.82% -1.23% -12.83% 21.39% -
  Horiz. % 106.66% 127.19% 112.69% 104.51% 105.82% 121.39% 100.00%
Net Worth 332,022 344,603 309,647 297,930 296,521 218,116 210,839 35.39%
  QoQ % -3.65% 11.29% 3.93% 0.48% 35.95% 3.45% -
  Horiz. % 157.48% 163.44% 146.86% 141.31% 140.64% 103.45% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - 5,200 - - 5,011 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 103.77% 0.00% 0.00% 100.00% -
Div Payout % - % - % 50.14 % - % - % 72.22 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 69.43% 0.00% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 332,022 344,603 309,647 297,930 296,521 218,116 210,839 35.39%
  QoQ % -3.65% 11.29% 3.93% 0.48% 35.95% 3.45% -
  Horiz. % 157.48% 163.44% 146.86% 141.31% 140.64% 103.45% 100.00%
NOSH 1,105,269 1,099,214 1,040,134 1,038,087 1,007,206 1,002,375 1,004,477 6.59%
  QoQ % 0.55% 5.68% 0.20% 3.07% 0.48% -0.21% -
  Horiz. % 110.03% 109.43% 103.55% 103.35% 100.27% 99.79% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.00 % 9.85 % 9.34 % 8.06 % 6.76 % 8.73 % 9.98 % -28.79%
  QoQ % -39.09% 5.46% 15.88% 19.23% -22.57% -12.53% -
  Horiz. % 60.12% 98.70% 93.59% 80.76% 67.74% 87.47% 100.00%
ROE 1.82 % 3.58 % 3.35 % 2.73 % 1.73 % 3.18 % 3.19 % -31.23%
  QoQ % -49.16% 6.87% 22.71% 57.80% -45.60% -0.31% -
  Horiz. % 57.05% 112.23% 105.02% 85.58% 54.23% 99.69% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.23 12.79 11.91 10.91 11.23 13.22 11.02 -4.84%
  QoQ % -20.02% 7.39% 9.17% -2.85% -15.05% 19.96% -
  Horiz. % 92.83% 116.06% 108.08% 99.00% 101.91% 119.96% 100.00%
EPS 0.55 1.12 1.00 0.78 0.51 0.69 0.67 -12.34%
  QoQ % -50.89% 12.00% 28.21% 52.94% -26.09% 2.99% -
  Horiz. % 82.09% 167.16% 149.25% 116.42% 76.12% 102.99% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.3004 0.3135 0.2977 0.2870 0.2944 0.2176 0.2099 27.02%
  QoQ % -4.18% 5.31% 3.73% -2.51% 35.29% 3.67% -
  Horiz. % 143.12% 149.36% 141.83% 136.73% 140.26% 103.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.15 12.62 11.12 10.17 10.15 11.90 9.94 1.40%
  QoQ % -19.57% 13.49% 9.34% 0.20% -14.71% 19.72% -
  Horiz. % 102.11% 126.96% 111.87% 102.31% 102.11% 119.72% 100.00%
EPS 0.54 1.11 0.93 0.73 0.46 0.62 0.60 -6.79%
  QoQ % -51.35% 19.35% 27.40% 58.70% -25.81% 3.33% -
  Horiz. % 90.00% 185.00% 155.00% 121.67% 76.67% 103.33% 100.00%
DPS 0.00 0.00 0.47 0.00 0.00 0.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.44% 0.00% 0.00% 100.00% -
NAPS 0.2981 0.3094 0.2780 0.2675 0.2663 0.1959 0.1893 35.39%
  QoQ % -3.65% 11.29% 3.93% 0.45% 35.94% 3.49% -
  Horiz. % 157.47% 163.44% 146.86% 141.31% 140.68% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.6850 0.7150 0.9050 0.7100 0.6100 0.7450 0.5450 -
P/RPS 6.70 5.59 7.60 6.51 5.43 5.63 4.95 22.38%
  QoQ % 19.86% -26.45% 16.74% 19.89% -3.55% 13.74% -
  Horiz. % 135.35% 112.93% 153.54% 131.52% 109.70% 113.74% 100.00%
P/EPS 125.35 63.76 90.76 90.66 119.72 107.60 81.34 33.45%
  QoQ % 96.60% -29.75% 0.11% -24.27% 11.26% 32.28% -
  Horiz. % 154.11% 78.39% 111.58% 111.46% 147.18% 132.28% 100.00%
EY 0.80 1.57 1.10 1.10 0.84 0.93 1.23 -24.95%
  QoQ % -49.04% 42.73% 0.00% 30.95% -9.68% -24.39% -
  Horiz. % 65.04% 127.64% 89.43% 89.43% 68.29% 75.61% 100.00%
DY 0.00 0.00 0.55 0.00 0.00 0.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.09% 0.00% 0.00% 100.00% -
P/NAPS 2.28 2.28 3.04 2.47 2.07 3.42 2.60 -8.39%
  QoQ % 0.00% -25.00% 23.08% 19.32% -39.47% 31.54% -
  Horiz. % 87.69% 87.69% 116.92% 95.00% 79.62% 131.54% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 20/02/19 28/11/18 21/08/18 - 22/02/18 29/11/17 -
Price 0.6100 0.7850 0.8450 0.7500 0.6550 0.6650 0.6700 -
P/RPS 5.96 6.14 7.10 6.87 5.83 5.03 6.08 -1.32%
  QoQ % -2.93% -13.52% 3.35% 17.84% 15.90% -17.27% -
  Horiz. % 98.03% 100.99% 116.78% 112.99% 95.89% 82.73% 100.00%
P/EPS 111.62 70.00 84.74 95.76 128.55 96.05 100.00 7.61%
  QoQ % 59.46% -17.39% -11.51% -25.51% 33.84% -3.95% -
  Horiz. % 111.62% 70.00% 84.74% 95.76% 128.55% 96.05% 100.00%
EY 0.90 1.43 1.18 1.04 0.78 1.04 1.00 -6.79%
  QoQ % -37.06% 21.19% 13.46% 33.33% -25.00% 4.00% -
  Horiz. % 90.00% 143.00% 118.00% 104.00% 78.00% 104.00% 100.00%
DY 0.00 0.00 0.59 0.00 0.00 0.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 78.67% 0.00% 0.00% 100.00% -
P/NAPS 2.03 2.50 2.84 2.61 2.22 3.06 3.19 -26.04%
  QoQ % -18.80% -11.97% 8.81% 17.57% -27.45% -4.08% -
  Horiz. % 63.64% 78.37% 89.03% 81.82% 69.59% 95.92% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers