Highlights

[D&O] QoQ Quarter Result on 2016-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     50.75%    YoY -     84.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 110,679 101,770 118,362 128,642 103,085 100,839 97,533 8.79%
  QoQ % 8.75% -14.02% -7.99% 24.79% 2.23% 3.39% -
  Horiz. % 113.48% 104.34% 121.36% 131.90% 105.69% 103.39% 100.00%
PBT 14,877 7,654 8,174 12,171 6,921 6,677 3,806 147.93%
  QoQ % 94.37% -6.36% -32.84% 75.86% 3.65% 75.43% -
  Horiz. % 390.88% 201.10% 214.77% 319.78% 181.84% 175.43% 100.00%
Tax -3,835 -1,049 -1,143 -4,927 -2,683 -609 -294 453.27%
  QoQ % -265.59% 8.22% 76.80% -83.64% -340.56% -107.14% -
  Horiz. % 1,304.42% 356.80% 388.78% 1,675.85% 912.59% 207.14% 100.00%
NP 11,042 6,605 7,031 7,244 4,238 6,068 3,512 114.47%
  QoQ % 67.18% -6.06% -2.94% 70.93% -30.16% 72.78% -
  Horiz. % 314.41% 188.07% 200.20% 206.26% 120.67% 172.78% 100.00%
NP to SH 6,730 3,713 4,986 3,799 2,520 3,277 1,677 152.32%
  QoQ % 81.26% -25.53% 31.25% 50.75% -23.10% 95.41% -
  Horiz. % 401.31% 221.41% 297.32% 226.54% 150.27% 195.41% 100.00%
Tax Rate 25.78 % 13.71 % 13.98 % 40.48 % 38.77 % 9.12 % 7.72 % 123.25%
  QoQ % 88.04% -1.93% -65.46% 4.41% 325.11% 18.13% -
  Horiz. % 333.94% 177.59% 181.09% 524.35% 502.20% 118.13% 100.00%
Total Cost 99,637 95,165 111,331 121,398 98,847 94,771 94,021 3.94%
  QoQ % 4.70% -14.52% -8.29% 22.81% 4.30% 0.80% -
  Horiz. % 105.97% 101.22% 118.41% 129.12% 105.13% 100.80% 100.00%
Net Worth 210,839 204,415 206,819 196,011 185,316 186,788 184,371 9.35%
  QoQ % 3.14% -1.16% 5.51% 5.77% -0.79% 1.31% -
  Horiz. % 114.36% 110.87% 112.18% 106.31% 100.51% 101.31% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 4,986 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 100.00 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 210,839 204,415 206,819 196,011 185,316 186,788 184,371 9.35%
  QoQ % 3.14% -1.16% 5.51% 5.77% -0.79% 1.31% -
  Horiz. % 114.36% 110.87% 112.18% 106.31% 100.51% 101.31% 100.00%
NOSH 1,004,477 1,003,513 997,200 983,499 969,230 993,030 986,470 1.21%
  QoQ % 0.10% 0.63% 1.39% 1.47% -2.40% 0.66% -
  Horiz. % 101.83% 101.73% 101.09% 99.70% 98.25% 100.66% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.98 % 6.49 % 5.94 % 5.63 % 4.11 % 6.02 % 3.60 % 97.22%
  QoQ % 53.78% 9.26% 5.51% 36.98% -31.73% 67.22% -
  Horiz. % 277.22% 180.28% 165.00% 156.39% 114.17% 167.22% 100.00%
ROE 3.19 % 1.82 % 2.41 % 1.94 % 1.36 % 1.75 % 0.91 % 130.59%
  QoQ % 75.27% -24.48% 24.23% 42.65% -22.29% 92.31% -
  Horiz. % 350.55% 200.00% 264.84% 213.19% 149.45% 192.31% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.02 10.14 11.87 13.08 10.64 10.15 9.89 7.47%
  QoQ % 8.68% -14.57% -9.25% 22.93% 4.83% 2.63% -
  Horiz. % 111.43% 102.53% 120.02% 132.25% 107.58% 102.63% 100.00%
EPS 0.67 0.37 0.50 0.38 0.26 0.33 0.17 149.30%
  QoQ % 81.08% -26.00% 31.58% 46.15% -21.21% 94.12% -
  Horiz. % 394.12% 217.65% 294.12% 223.53% 152.94% 194.12% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.2099 0.2037 0.2074 0.1993 0.1912 0.1881 0.1869 8.04%
  QoQ % 3.04% -1.78% 4.06% 4.24% 1.65% 0.64% -
  Horiz. % 112.31% 108.99% 110.97% 106.63% 102.30% 100.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.87 9.07 10.55 11.47 9.19 8.99 8.70 8.77%
  QoQ % 8.82% -14.03% -8.02% 24.81% 2.22% 3.33% -
  Horiz. % 113.45% 104.25% 121.26% 131.84% 105.63% 103.33% 100.00%
EPS 0.60 0.33 0.44 0.34 0.22 0.29 0.15 151.77%
  QoQ % 81.82% -25.00% 29.41% 54.55% -24.14% 93.33% -
  Horiz. % 400.00% 220.00% 293.33% 226.67% 146.67% 193.33% 100.00%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1880 0.1823 0.1844 0.1748 0.1652 0.1666 0.1644 9.35%
  QoQ % 3.13% -1.14% 5.49% 5.81% -0.84% 1.34% -
  Horiz. % 114.36% 110.89% 112.17% 106.33% 100.49% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.5450 0.6250 0.6200 0.3000 0.3300 0.2650 0.3200 -
P/RPS 4.95 6.16 5.22 2.29 3.10 2.61 3.24 32.62%
  QoQ % -19.64% 18.01% 127.95% -26.13% 18.77% -19.44% -
  Horiz. % 152.78% 190.12% 161.11% 70.68% 95.68% 80.56% 100.00%
P/EPS 81.34 168.92 124.00 77.67 126.92 80.30 188.24 -42.81%
  QoQ % -51.85% 36.23% 59.65% -38.80% 58.06% -57.34% -
  Horiz. % 43.21% 89.74% 65.87% 41.26% 67.42% 42.66% 100.00%
EY 1.23 0.59 0.81 1.29 0.79 1.25 0.53 75.20%
  QoQ % 108.47% -27.16% -37.21% 63.29% -36.80% 135.85% -
  Horiz. % 232.08% 111.32% 152.83% 243.40% 149.06% 235.85% 100.00%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.60 3.07 2.99 1.51 1.73 1.41 1.71 32.19%
  QoQ % -15.31% 2.68% 98.01% -12.72% 22.70% -17.54% -
  Horiz. % 152.05% 179.53% 174.85% 88.30% 101.17% 82.46% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 25/05/17 22/02/17 24/11/16 29/08/16 25/05/16 -
Price 0.6700 0.6050 0.6450 0.4000 0.3050 0.3500 0.3000 -
P/RPS 6.08 5.97 5.43 3.06 2.87 3.45 3.03 59.02%
  QoQ % 1.84% 9.94% 77.45% 6.62% -16.81% 13.86% -
  Horiz. % 200.66% 197.03% 179.21% 100.99% 94.72% 113.86% 100.00%
P/EPS 100.00 163.51 129.00 103.55 117.31 106.06 176.47 -31.50%
  QoQ % -38.84% 26.75% 24.58% -11.73% 10.61% -39.90% -
  Horiz. % 56.67% 92.66% 73.10% 58.68% 66.48% 60.10% 100.00%
EY 1.00 0.61 0.78 0.97 0.85 0.94 0.57 45.41%
  QoQ % 63.93% -21.79% -19.59% 14.12% -9.57% 64.91% -
  Horiz. % 175.44% 107.02% 136.84% 170.18% 149.12% 164.91% 100.00%
DY 0.00 0.00 0.78 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.19 2.97 3.11 2.01 1.60 1.86 1.61 57.69%
  QoQ % 7.41% -4.50% 54.73% 25.62% -13.98% 15.53% -
  Horiz. % 198.14% 184.47% 193.17% 124.84% 99.38% 115.53% 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.
 


 

247  290  525  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.355-0.155 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.44+0.13 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers