Highlights

[D&O] QoQ Quarter Result on 2018-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     27.58%    YoY -     54.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 115,036 113,055 140,584 123,847 113,264 113,081 132,527 -9.03%
  QoQ % 1.75% -19.58% 13.51% 9.34% 0.16% -14.67% -
  Horiz. % 86.80% 85.31% 106.08% 93.45% 85.46% 85.33% 100.00%
PBT 8,151 8,252 17,039 13,417 11,798 9,868 15,013 -33.52%
  QoQ % -1.22% -51.57% 27.00% 13.72% 19.56% -34.27% -
  Horiz. % 54.29% 54.97% 113.49% 89.37% 78.59% 65.73% 100.00%
Tax -1,438 -1,469 -3,185 -1,846 -2,669 -2,220 -3,437 -44.15%
  QoQ % 2.11% 53.88% -72.54% 30.84% -20.23% 35.41% -
  Horiz. % 41.84% 42.74% 92.67% 53.71% 77.65% 64.59% 100.00%
NP 6,713 6,783 13,854 11,571 9,129 7,648 11,576 -30.53%
  QoQ % -1.03% -51.04% 19.73% 26.75% 19.36% -33.93% -
  Horiz. % 57.99% 58.60% 119.68% 99.96% 78.86% 66.07% 100.00%
NP to SH 5,966 6,040 12,327 10,372 8,130 5,132 6,940 -9.62%
  QoQ % -1.23% -51.00% 18.85% 27.58% 58.42% -26.05% -
  Horiz. % 85.97% 87.03% 177.62% 149.45% 117.15% 73.95% 100.00%
Tax Rate 17.64 % 17.80 % 18.69 % 13.76 % 22.62 % 22.50 % 22.89 % -15.98%
  QoQ % -0.90% -4.76% 35.83% -39.17% 0.53% -1.70% -
  Horiz. % 77.06% 77.76% 81.65% 60.11% 98.82% 98.30% 100.00%
Total Cost 108,323 106,272 126,730 112,276 104,135 105,433 120,951 -7.11%
  QoQ % 1.93% -16.14% 12.87% 7.82% -1.23% -12.83% -
  Horiz. % 89.56% 87.86% 104.78% 92.83% 86.10% 87.17% 100.00%
Net Worth 334,618 332,022 344,603 309,647 297,930 296,521 218,116 33.12%
  QoQ % 0.78% -3.65% 11.29% 3.93% 0.48% 35.95% -
  Horiz. % 153.41% 152.22% 157.99% 141.96% 136.59% 135.95% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 5,200 - - 5,011 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 69.43% 0.00% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 334,618 332,022 344,603 309,647 297,930 296,521 218,116 33.12%
  QoQ % 0.78% -3.65% 11.29% 3.93% 0.48% 35.95% -
  Horiz. % 153.41% 152.22% 157.99% 141.96% 136.59% 135.95% 100.00%
NOSH 1,108,009 1,105,269 1,099,214 1,040,134 1,038,087 1,007,206 1,002,375 6.93%
  QoQ % 0.25% 0.55% 5.68% 0.20% 3.07% 0.48% -
  Horiz. % 110.54% 110.27% 109.66% 103.77% 103.56% 100.48% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.84 % 6.00 % 9.85 % 9.34 % 8.06 % 6.76 % 8.73 % -23.57%
  QoQ % -2.67% -39.09% 5.46% 15.88% 19.23% -22.57% -
  Horiz. % 66.90% 68.73% 112.83% 106.99% 92.33% 77.43% 100.00%
ROE 1.78 % 1.82 % 3.58 % 3.35 % 2.73 % 1.73 % 3.18 % -32.15%
  QoQ % -2.20% -49.16% 6.87% 22.71% 57.80% -45.60% -
  Horiz. % 55.97% 57.23% 112.58% 105.35% 85.85% 54.40% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.38 10.23 12.79 11.91 10.91 11.23 13.22 -14.93%
  QoQ % 1.47% -20.02% 7.39% 9.17% -2.85% -15.05% -
  Horiz. % 78.52% 77.38% 96.75% 90.09% 82.53% 84.95% 100.00%
EPS 0.37 0.55 1.12 1.00 0.78 0.51 0.69 -34.07%
  QoQ % -32.73% -50.89% 12.00% 28.21% 52.94% -26.09% -
  Horiz. % 53.62% 79.71% 162.32% 144.93% 113.04% 73.91% 100.00%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.3020 0.3004 0.3135 0.2977 0.2870 0.2944 0.2176 24.50%
  QoQ % 0.53% -4.18% 5.31% 3.73% -2.51% 35.29% -
  Horiz. % 138.79% 138.05% 144.07% 136.81% 131.89% 135.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.33 10.15 12.62 11.12 10.17 10.15 11.90 -9.02%
  QoQ % 1.77% -19.57% 13.49% 9.34% 0.20% -14.71% -
  Horiz. % 86.81% 85.29% 106.05% 93.45% 85.46% 85.29% 100.00%
EPS 0.54 0.54 1.11 0.93 0.73 0.46 0.62 -8.82%
  QoQ % 0.00% -51.35% 19.35% 27.40% 58.70% -25.81% -
  Horiz. % 87.10% 87.10% 179.03% 150.00% 117.74% 74.19% 100.00%
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 104.44% 0.00% 0.00% 100.00%
NAPS 0.3005 0.2981 0.3094 0.2780 0.2675 0.2663 0.1959 33.11%
  QoQ % 0.81% -3.65% 11.29% 3.93% 0.45% 35.94% -
  Horiz. % 153.39% 152.17% 157.94% 141.91% 136.55% 135.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5200 0.6850 0.7150 0.9050 0.7100 0.6100 0.7450 -
P/RPS 5.01 6.70 5.59 7.60 6.51 5.43 5.63 -7.50%
  QoQ % -25.22% 19.86% -26.45% 16.74% 19.89% -3.55% -
  Horiz. % 88.99% 119.01% 99.29% 134.99% 115.63% 96.45% 100.00%
P/EPS 96.57 125.35 63.76 90.76 90.66 119.72 107.60 -6.97%
  QoQ % -22.96% 96.60% -29.75% 0.11% -24.27% 11.26% -
  Horiz. % 89.75% 116.50% 59.26% 84.35% 84.26% 111.26% 100.00%
EY 1.04 0.80 1.57 1.10 1.10 0.84 0.93 7.76%
  QoQ % 30.00% -49.04% 42.73% 0.00% 30.95% -9.68% -
  Horiz. % 111.83% 86.02% 168.82% 118.28% 118.28% 90.32% 100.00%
DY 0.00 0.00 0.00 0.55 0.00 0.00 0.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 82.09% 0.00% 0.00% 100.00%
P/NAPS 1.72 2.28 2.28 3.04 2.47 2.07 3.42 -36.84%
  QoQ % -24.56% 0.00% -25.00% 23.08% 19.32% -39.47% -
  Horiz. % 50.29% 66.67% 66.67% 88.89% 72.22% 60.53% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 23/05/19 20/02/19 28/11/18 21/08/18 - 22/02/18 -
Price 0.5500 0.6100 0.7850 0.8450 0.7500 0.6550 0.6650 -
P/RPS 5.30 5.96 6.14 7.10 6.87 5.83 5.03 3.56%
  QoQ % -11.07% -2.93% -13.52% 3.35% 17.84% 15.90% -
  Horiz. % 105.37% 118.49% 122.07% 141.15% 136.58% 115.90% 100.00%
P/EPS 102.15 111.62 70.00 84.74 95.76 128.55 96.05 4.20%
  QoQ % -8.48% 59.46% -17.39% -11.51% -25.51% 33.84% -
  Horiz. % 106.35% 116.21% 72.88% 88.22% 99.70% 133.84% 100.00%
EY 0.98 0.90 1.43 1.18 1.04 0.78 1.04 -3.89%
  QoQ % 8.89% -37.06% 21.19% 13.46% 33.33% -25.00% -
  Horiz. % 94.23% 86.54% 137.50% 113.46% 100.00% 75.00% 100.00%
DY 0.00 0.00 0.00 0.59 0.00 0.00 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 78.67% 0.00% 0.00% 100.00%
P/NAPS 1.82 2.03 2.50 2.84 2.61 2.22 3.06 -29.34%
  QoQ % -10.34% -18.80% -11.97% 8.81% 17.57% -27.45% -
  Horiz. % 59.48% 66.34% 81.70% 92.81% 85.29% 72.55% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers