Highlights

[D&O] QoQ Quarter Result on 2017-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     81.26%    YoY -     167.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 113,264 113,081 132,527 110,679 101,770 118,362 128,642 -8.16%
  QoQ % 0.16% -14.67% 19.74% 8.75% -14.02% -7.99% -
  Horiz. % 88.05% 87.90% 103.02% 86.04% 79.11% 92.01% 100.00%
PBT 11,798 9,868 15,013 14,877 7,654 8,174 12,171 -2.06%
  QoQ % 19.56% -34.27% 0.91% 94.37% -6.36% -32.84% -
  Horiz. % 96.94% 81.08% 123.35% 122.23% 62.89% 67.16% 100.00%
Tax -2,669 -2,220 -3,437 -3,835 -1,049 -1,143 -4,927 -33.62%
  QoQ % -20.23% 35.41% 10.38% -265.59% 8.22% 76.80% -
  Horiz. % 54.17% 45.06% 69.76% 77.84% 21.29% 23.20% 100.00%
NP 9,129 7,648 11,576 11,042 6,605 7,031 7,244 16.72%
  QoQ % 19.36% -33.93% 4.84% 67.18% -6.06% -2.94% -
  Horiz. % 126.02% 105.58% 159.80% 152.43% 91.18% 97.06% 100.00%
NP to SH 8,130 5,132 6,940 6,730 3,713 4,986 3,799 66.30%
  QoQ % 58.42% -26.05% 3.12% 81.26% -25.53% 31.25% -
  Horiz. % 214.00% 135.09% 182.68% 177.15% 97.74% 131.25% 100.00%
Tax Rate 22.62 % 22.50 % 22.89 % 25.78 % 13.71 % 13.98 % 40.48 % -32.23%
  QoQ % 0.53% -1.70% -11.21% 88.04% -1.93% -65.46% -
  Horiz. % 55.88% 55.58% 56.55% 63.69% 33.87% 34.54% 100.00%
Total Cost 104,135 105,433 120,951 99,637 95,165 111,331 121,398 -9.75%
  QoQ % -1.23% -12.83% 21.39% 4.70% -14.52% -8.29% -
  Horiz. % 85.78% 86.85% 99.63% 82.07% 78.39% 91.71% 100.00%
Net Worth 297,930 296,521 218,116 210,839 204,415 206,819 196,011 32.30%
  QoQ % 0.48% 35.95% 3.45% 3.14% -1.16% 5.51% -
  Horiz. % 152.00% 151.28% 111.28% 107.57% 104.29% 105.51% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 5,011 - - 4,986 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 72.22% 0.00% 0.00% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 297,930 296,521 218,116 210,839 204,415 206,819 196,011 32.30%
  QoQ % 0.48% 35.95% 3.45% 3.14% -1.16% 5.51% -
  Horiz. % 152.00% 151.28% 111.28% 107.57% 104.29% 105.51% 100.00%
NOSH 1,038,087 1,007,206 1,002,375 1,004,477 1,003,513 997,200 983,499 3.68%
  QoQ % 3.07% 0.48% -0.21% 0.10% 0.63% 1.39% -
  Horiz. % 105.55% 102.41% 101.92% 102.13% 102.03% 101.39% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.06 % 6.76 % 8.73 % 9.98 % 6.49 % 5.94 % 5.63 % 27.11%
  QoQ % 19.23% -22.57% -12.53% 53.78% 9.26% 5.51% -
  Horiz. % 143.16% 120.07% 155.06% 177.26% 115.28% 105.51% 100.00%
ROE 2.73 % 1.73 % 3.18 % 3.19 % 1.82 % 2.41 % 1.94 % 25.65%
  QoQ % 57.80% -45.60% -0.31% 75.27% -24.48% 24.23% -
  Horiz. % 140.72% 89.18% 163.92% 164.43% 93.81% 124.23% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.91 11.23 13.22 11.02 10.14 11.87 13.08 -11.42%
  QoQ % -2.85% -15.05% 19.96% 8.68% -14.57% -9.25% -
  Horiz. % 83.41% 85.86% 101.07% 84.25% 77.52% 90.75% 100.00%
EPS 0.78 0.51 0.69 0.67 0.37 0.50 0.38 61.73%
  QoQ % 52.94% -26.09% 2.99% 81.08% -26.00% 31.58% -
  Horiz. % 205.26% 134.21% 181.58% 176.32% 97.37% 131.58% 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 0.2870 0.2944 0.2176 0.2099 0.2037 0.2074 0.1993 27.61%
  QoQ % -2.51% 35.29% 3.67% 3.04% -1.78% 4.06% -
  Horiz. % 144.00% 147.72% 109.18% 105.32% 102.21% 104.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,137,169
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.96 9.94 11.65 9.73 8.95 10.41 11.31 -8.15%
  QoQ % 0.20% -14.68% 19.73% 8.72% -14.02% -7.96% -
  Horiz. % 88.06% 87.89% 103.01% 86.03% 79.13% 92.04% 100.00%
EPS 0.71 0.45 0.61 0.59 0.33 0.44 0.33 66.89%
  QoQ % 57.78% -26.23% 3.39% 78.79% -25.00% 33.33% -
  Horiz. % 215.15% 136.36% 184.85% 178.79% 100.00% 133.33% 100.00%
DPS 0.00 0.00 0.44 0.00 0.00 0.44 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 0.2620 0.2608 0.1918 0.1854 0.1798 0.1819 0.1724 32.28%
  QoQ % 0.46% 35.97% 3.45% 3.11% -1.15% 5.51% -
  Horiz. % 151.97% 151.28% 111.25% 107.54% 104.29% 105.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.7100 0.6100 0.7450 0.5450 0.6250 0.6200 0.3000 -
P/RPS 6.51 5.43 5.63 4.95 6.16 5.22 2.29 101.06%
  QoQ % 19.89% -3.55% 13.74% -19.64% 18.01% 127.95% -
  Horiz. % 284.28% 237.12% 245.85% 216.16% 269.00% 227.95% 100.00%
P/EPS 90.66 119.72 107.60 81.34 168.92 124.00 77.67 10.89%
  QoQ % -24.27% 11.26% 32.28% -51.85% 36.23% 59.65% -
  Horiz. % 116.72% 154.14% 138.53% 104.73% 217.48% 159.65% 100.00%
EY 1.10 0.84 0.93 1.23 0.59 0.81 1.29 -10.10%
  QoQ % 30.95% -9.68% -24.39% 108.47% -27.16% -37.21% -
  Horiz. % 85.27% 65.12% 72.09% 95.35% 45.74% 62.79% 100.00%
DY 0.00 0.00 0.67 0.00 0.00 0.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.72% 0.00% 0.00% 100.00% -
P/NAPS 2.47 2.07 3.42 2.60 3.07 2.99 1.51 38.95%
  QoQ % 19.32% -39.47% 31.54% -15.31% 2.68% 98.01% -
  Horiz. % 163.58% 137.09% 226.49% 172.19% 203.31% 198.01% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 - 22/02/18 29/11/17 30/08/17 25/05/17 22/02/17 -
Price 0.7500 0.6550 0.6650 0.6700 0.6050 0.6450 0.4000 -
P/RPS 6.87 5.83 5.03 6.08 5.97 5.43 3.06 71.71%
  QoQ % 17.84% 15.90% -17.27% 1.84% 9.94% 77.45% -
  Horiz. % 224.51% 190.52% 164.38% 198.69% 195.10% 177.45% 100.00%
P/EPS 95.76 128.55 96.05 100.00 163.51 129.00 103.55 -5.09%
  QoQ % -25.51% 33.84% -3.95% -38.84% 26.75% 24.58% -
  Horiz. % 92.48% 124.14% 92.76% 96.57% 157.90% 124.58% 100.00%
EY 1.04 0.78 1.04 1.00 0.61 0.78 0.97 4.77%
  QoQ % 33.33% -25.00% 4.00% 63.93% -21.79% -19.59% -
  Horiz. % 107.22% 80.41% 107.22% 103.09% 62.89% 80.41% 100.00%
DY 0.00 0.00 0.75 0.00 0.00 0.78 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.15% 0.00% 0.00% 100.00% -
P/NAPS 2.61 2.22 3.06 3.19 2.97 3.11 2.01 19.08%
  QoQ % 17.57% -27.45% -4.08% 7.41% -4.50% 54.73% -
  Horiz. % 129.85% 110.45% 152.24% 158.71% 147.76% 154.73% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS