Highlights

[D&O] QoQ Quarter Result on 2017-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     3.12%    YoY -     82.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 123,847 113,264 113,081 132,527 110,679 101,770 118,362 3.06%
  QoQ % 9.34% 0.16% -14.67% 19.74% 8.75% -14.02% -
  Horiz. % 104.63% 95.69% 95.54% 111.97% 93.51% 85.98% 100.00%
PBT 13,417 11,798 9,868 15,013 14,877 7,654 8,174 39.11%
  QoQ % 13.72% 19.56% -34.27% 0.91% 94.37% -6.36% -
  Horiz. % 164.14% 144.34% 120.72% 183.67% 182.00% 93.64% 100.00%
Tax -1,846 -2,669 -2,220 -3,437 -3,835 -1,049 -1,143 37.61%
  QoQ % 30.84% -20.23% 35.41% 10.38% -265.59% 8.22% -
  Horiz. % 161.50% 233.51% 194.23% 300.70% 335.52% 91.78% 100.00%
NP 11,571 9,129 7,648 11,576 11,042 6,605 7,031 39.35%
  QoQ % 26.75% 19.36% -33.93% 4.84% 67.18% -6.06% -
  Horiz. % 164.57% 129.84% 108.78% 164.64% 157.05% 93.94% 100.00%
NP to SH 10,372 8,130 5,132 6,940 6,730 3,713 4,986 62.88%
  QoQ % 27.58% 58.42% -26.05% 3.12% 81.26% -25.53% -
  Horiz. % 208.02% 163.06% 102.93% 139.19% 134.98% 74.47% 100.00%
Tax Rate 13.76 % 22.62 % 22.50 % 22.89 % 25.78 % 13.71 % 13.98 % -1.05%
  QoQ % -39.17% 0.53% -1.70% -11.21% 88.04% -1.93% -
  Horiz. % 98.43% 161.80% 160.94% 163.73% 184.41% 98.07% 100.00%
Total Cost 112,276 104,135 105,433 120,951 99,637 95,165 111,331 0.56%
  QoQ % 7.82% -1.23% -12.83% 21.39% 4.70% -14.52% -
  Horiz. % 100.85% 93.54% 94.70% 108.64% 89.50% 85.48% 100.00%
Net Worth 309,647 297,930 296,521 218,116 210,839 204,415 206,819 30.84%
  QoQ % 3.93% 0.48% 35.95% 3.45% 3.14% -1.16% -
  Horiz. % 149.72% 144.05% 143.37% 105.46% 101.94% 98.84% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,200 - - 5,011 - - 4,986 2.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.31% 0.00% 0.00% 100.52% 0.00% 0.00% 100.00%
Div Payout % 50.14 % - % - % 72.22 % - % - % 100.00 % -36.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.14% 0.00% 0.00% 72.22% 0.00% 0.00% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 309,647 297,930 296,521 218,116 210,839 204,415 206,819 30.84%
  QoQ % 3.93% 0.48% 35.95% 3.45% 3.14% -1.16% -
  Horiz. % 149.72% 144.05% 143.37% 105.46% 101.94% 98.84% 100.00%
NOSH 1,040,134 1,038,087 1,007,206 1,002,375 1,004,477 1,003,513 997,200 2.85%
  QoQ % 0.20% 3.07% 0.48% -0.21% 0.10% 0.63% -
  Horiz. % 104.31% 104.10% 101.00% 100.52% 100.73% 100.63% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.34 % 8.06 % 6.76 % 8.73 % 9.98 % 6.49 % 5.94 % 35.18%
  QoQ % 15.88% 19.23% -22.57% -12.53% 53.78% 9.26% -
  Horiz. % 157.24% 135.69% 113.80% 146.97% 168.01% 109.26% 100.00%
ROE 3.35 % 2.73 % 1.73 % 3.18 % 3.19 % 1.82 % 2.41 % 24.53%
  QoQ % 22.71% 57.80% -45.60% -0.31% 75.27% -24.48% -
  Horiz. % 139.00% 113.28% 71.78% 131.95% 132.37% 75.52% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.91 10.91 11.23 13.22 11.02 10.14 11.87 0.22%
  QoQ % 9.17% -2.85% -15.05% 19.96% 8.68% -14.57% -
  Horiz. % 100.34% 91.91% 94.61% 111.37% 92.84% 85.43% 100.00%
EPS 1.00 0.78 0.51 0.69 0.67 0.37 0.50 58.67%
  QoQ % 28.21% 52.94% -26.09% 2.99% 81.08% -26.00% -
  Horiz. % 200.00% 156.00% 102.00% 138.00% 134.00% 74.00% 100.00%
DPS 0.50 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. % 100.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.2977 0.2870 0.2944 0.2176 0.2099 0.2037 0.2074 27.22%
  QoQ % 3.73% -2.51% 35.29% 3.67% 3.04% -1.78% -
  Horiz. % 143.54% 138.38% 141.95% 104.92% 101.21% 98.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.07 10.12 10.11 11.84 9.89 9.09 10.58 3.06%
  QoQ % 9.39% 0.10% -14.61% 19.72% 8.80% -14.08% -
  Horiz. % 104.63% 95.65% 95.56% 111.91% 93.48% 85.92% 100.00%
EPS 0.93 0.73 0.46 0.62 0.60 0.33 0.45 62.18%
  QoQ % 27.40% 58.70% -25.81% 3.33% 81.82% -26.67% -
  Horiz. % 206.67% 162.22% 102.22% 137.78% 133.33% 73.33% 100.00%
DPS 0.46 0.00 0.00 0.45 0.00 0.00 0.45 1.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.22% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.2767 0.2662 0.2650 0.1949 0.1884 0.1827 0.1848 30.85%
  QoQ % 3.94% 0.45% 35.97% 3.45% 3.12% -1.14% -
  Horiz. % 149.73% 144.05% 143.40% 105.47% 101.95% 98.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.9050 0.7100 0.6100 0.7450 0.5450 0.6250 0.6200 -
P/RPS 7.60 6.51 5.43 5.63 4.95 6.16 5.22 28.43%
  QoQ % 16.74% 19.89% -3.55% 13.74% -19.64% 18.01% -
  Horiz. % 145.59% 124.71% 104.02% 107.85% 94.83% 118.01% 100.00%
P/EPS 90.76 90.66 119.72 107.60 81.34 168.92 124.00 -18.77%
  QoQ % 0.11% -24.27% 11.26% 32.28% -51.85% 36.23% -
  Horiz. % 73.19% 73.11% 96.55% 86.77% 65.60% 136.23% 100.00%
EY 1.10 1.10 0.84 0.93 1.23 0.59 0.81 22.61%
  QoQ % 0.00% 30.95% -9.68% -24.39% 108.47% -27.16% -
  Horiz. % 135.80% 135.80% 103.70% 114.81% 151.85% 72.84% 100.00%
DY 0.55 0.00 0.00 0.67 0.00 0.00 0.81 -22.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.90% 0.00% 0.00% 82.72% 0.00% 0.00% 100.00%
P/NAPS 3.04 2.47 2.07 3.42 2.60 3.07 2.99 1.11%
  QoQ % 23.08% 19.32% -39.47% 31.54% -15.31% 2.68% -
  Horiz. % 101.67% 82.61% 69.23% 114.38% 86.96% 102.68% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 - 22/02/18 29/11/17 30/08/17 25/05/17 -
Price 0.8450 0.7500 0.6550 0.6650 0.6700 0.6050 0.6450 -
P/RPS 7.10 6.87 5.83 5.03 6.08 5.97 5.43 19.56%
  QoQ % 3.35% 17.84% 15.90% -17.27% 1.84% 9.94% -
  Horiz. % 130.76% 126.52% 107.37% 92.63% 111.97% 109.94% 100.00%
P/EPS 84.74 95.76 128.55 96.05 100.00 163.51 129.00 -24.41%
  QoQ % -11.51% -25.51% 33.84% -3.95% -38.84% 26.75% -
  Horiz. % 65.69% 74.23% 99.65% 74.46% 77.52% 126.75% 100.00%
EY 1.18 1.04 0.78 1.04 1.00 0.61 0.78 31.75%
  QoQ % 13.46% 33.33% -25.00% 4.00% 63.93% -21.79% -
  Horiz. % 151.28% 133.33% 100.00% 133.33% 128.21% 78.21% 100.00%
DY 0.59 0.00 0.00 0.75 0.00 0.00 0.78 -16.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.64% 0.00% 0.00% 96.15% 0.00% 0.00% 100.00%
P/NAPS 2.84 2.61 2.22 3.06 3.19 2.97 3.11 -5.87%
  QoQ % 8.81% 17.57% -27.45% -4.08% 7.41% -4.50% -
  Horiz. % 91.32% 83.92% 71.38% 98.39% 102.57% 95.50% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers