Highlights

[D&O] QoQ Quarter Result on 2016-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -23.10%    YoY -     -31.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 101,770 118,362 128,642 103,085 100,839 97,533 106,961 -3.27%
  QoQ % -14.02% -7.99% 24.79% 2.23% 3.39% -8.81% -
  Horiz. % 95.15% 110.66% 120.27% 96.38% 94.28% 91.19% 100.00%
PBT 7,654 8,174 12,171 6,921 6,677 3,806 4,081 52.14%
  QoQ % -6.36% -32.84% 75.86% 3.65% 75.43% -6.74% -
  Horiz. % 187.55% 200.29% 298.24% 169.59% 163.61% 93.26% 100.00%
Tax -1,049 -1,143 -4,927 -2,683 -609 -294 -415 85.67%
  QoQ % 8.22% 76.80% -83.64% -340.56% -107.14% 29.16% -
  Horiz. % 252.77% 275.42% 1,187.23% 646.51% 146.75% 70.84% 100.00%
NP 6,605 7,031 7,244 4,238 6,068 3,512 3,666 48.12%
  QoQ % -6.06% -2.94% 70.93% -30.16% 72.78% -4.20% -
  Horiz. % 180.17% 191.79% 197.60% 115.60% 165.52% 95.80% 100.00%
NP to SH 3,713 4,986 3,799 2,520 3,277 1,677 2,057 48.30%
  QoQ % -25.53% 31.25% 50.75% -23.10% 95.41% -18.47% -
  Horiz. % 180.51% 242.39% 184.69% 122.51% 159.31% 81.53% 100.00%
Tax Rate 13.71 % 13.98 % 40.48 % 38.77 % 9.12 % 7.72 % 10.17 % 22.06%
  QoQ % -1.93% -65.46% 4.41% 325.11% 18.13% -24.09% -
  Horiz. % 134.81% 137.46% 398.03% 381.22% 89.68% 75.91% 100.00%
Total Cost 95,165 111,331 121,398 98,847 94,771 94,021 103,295 -5.32%
  QoQ % -14.52% -8.29% 22.81% 4.30% 0.80% -8.98% -
  Horiz. % 92.13% 107.78% 117.53% 95.69% 91.75% 91.02% 100.00%
Net Worth 204,415 206,819 196,011 185,316 186,788 184,371 183,856 7.33%
  QoQ % -1.16% 5.51% 5.77% -0.79% 1.31% 0.28% -
  Horiz. % 111.18% 112.49% 106.61% 100.79% 101.59% 100.28% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 4,986 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 100.00 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 204,415 206,819 196,011 185,316 186,788 184,371 183,856 7.33%
  QoQ % -1.16% 5.51% 5.77% -0.79% 1.31% 0.28% -
  Horiz. % 111.18% 112.49% 106.61% 100.79% 101.59% 100.28% 100.00%
NOSH 1,003,513 997,200 983,499 969,230 993,030 986,470 979,523 1.63%
  QoQ % 0.63% 1.39% 1.47% -2.40% 0.66% 0.71% -
  Horiz. % 102.45% 101.80% 100.41% 98.95% 101.38% 100.71% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.49 % 5.94 % 5.63 % 4.11 % 6.02 % 3.60 % 3.43 % 53.04%
  QoQ % 9.26% 5.51% 36.98% -31.73% 67.22% 4.96% -
  Horiz. % 189.21% 173.18% 164.14% 119.83% 175.51% 104.96% 100.00%
ROE 1.82 % 2.41 % 1.94 % 1.36 % 1.75 % 0.91 % 1.12 % 38.26%
  QoQ % -24.48% 24.23% 42.65% -22.29% 92.31% -18.75% -
  Horiz. % 162.50% 215.18% 173.21% 121.43% 156.25% 81.25% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.14 11.87 13.08 10.64 10.15 9.89 10.92 -4.82%
  QoQ % -14.57% -9.25% 22.93% 4.83% 2.63% -9.43% -
  Horiz. % 92.86% 108.70% 119.78% 97.44% 92.95% 90.57% 100.00%
EPS 0.37 0.50 0.38 0.26 0.33 0.17 0.21 45.93%
  QoQ % -26.00% 31.58% 46.15% -21.21% 94.12% -19.05% -
  Horiz. % 176.19% 238.10% 180.95% 123.81% 157.14% 80.95% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2037 0.2074 0.1993 0.1912 0.1881 0.1869 0.1877 5.61%
  QoQ % -1.78% 4.06% 4.24% 1.65% 0.64% -0.43% -
  Horiz. % 108.52% 110.50% 106.18% 101.86% 100.21% 99.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.09 10.58 11.50 9.21 9.01 8.72 9.56 -3.31%
  QoQ % -14.08% -8.00% 24.86% 2.22% 3.33% -8.79% -
  Horiz. % 95.08% 110.67% 120.29% 96.34% 94.25% 91.21% 100.00%
EPS 0.33 0.45 0.34 0.23 0.29 0.15 0.18 49.85%
  QoQ % -26.67% 32.35% 47.83% -20.69% 93.33% -16.67% -
  Horiz. % 183.33% 250.00% 188.89% 127.78% 161.11% 83.33% 100.00%
DPS 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1827 0.1848 0.1752 0.1656 0.1669 0.1648 0.1643 7.34%
  QoQ % -1.14% 5.48% 5.80% -0.78% 1.27% 0.30% -
  Horiz. % 111.20% 112.48% 106.63% 100.79% 101.58% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.6250 0.6200 0.3000 0.3300 0.2650 0.3200 0.3650 -
P/RPS 6.16 5.22 2.29 3.10 2.61 3.24 3.34 50.45%
  QoQ % 18.01% 127.95% -26.13% 18.77% -19.44% -2.99% -
  Horiz. % 184.43% 156.29% 68.56% 92.81% 78.14% 97.01% 100.00%
P/EPS 168.92 124.00 77.67 126.92 80.30 188.24 173.81 -1.89%
  QoQ % 36.23% 59.65% -38.80% 58.06% -57.34% 8.30% -
  Horiz. % 97.19% 71.34% 44.69% 73.02% 46.20% 108.30% 100.00%
EY 0.59 0.81 1.29 0.79 1.25 0.53 0.58 1.15%
  QoQ % -27.16% -37.21% 63.29% -36.80% 135.85% -8.62% -
  Horiz. % 101.72% 139.66% 222.41% 136.21% 215.52% 91.38% 100.00%
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.07 2.99 1.51 1.73 1.41 1.71 1.94 35.84%
  QoQ % 2.68% 98.01% -12.72% 22.70% -17.54% -11.86% -
  Horiz. % 158.25% 154.12% 77.84% 89.18% 72.68% 88.14% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 25/05/17 22/02/17 24/11/16 29/08/16 25/05/16 24/02/16 -
Price 0.6050 0.6450 0.4000 0.3050 0.3500 0.3000 0.3650 -
P/RPS 5.97 5.43 3.06 2.87 3.45 3.03 3.34 47.33%
  QoQ % 9.94% 77.45% 6.62% -16.81% 13.86% -9.28% -
  Horiz. % 178.74% 162.57% 91.62% 85.93% 103.29% 90.72% 100.00%
P/EPS 163.51 129.00 103.55 117.31 106.06 176.47 173.81 -3.99%
  QoQ % 26.75% 24.58% -11.73% 10.61% -39.90% 1.53% -
  Horiz. % 94.07% 74.22% 59.58% 67.49% 61.02% 101.53% 100.00%
EY 0.61 0.78 0.97 0.85 0.94 0.57 0.58 3.42%
  QoQ % -21.79% -19.59% 14.12% -9.57% 64.91% -1.72% -
  Horiz. % 105.17% 134.48% 167.24% 146.55% 162.07% 98.28% 100.00%
DY 0.00 0.78 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.97 3.11 2.01 1.60 1.86 1.61 1.94 32.87%
  QoQ % -4.50% 54.73% 25.62% -13.98% 15.53% -17.01% -
  Horiz. % 153.09% 160.31% 103.61% 82.47% 95.88% 82.99% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers