Highlights

[D&O] QoQ Quarter Result on 2018-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 20-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     18.85%    YoY -     77.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 125,749 115,036 113,055 140,584 123,847 113,264 113,081 7.33%
  QoQ % 9.31% 1.75% -19.58% 13.51% 9.34% 0.16% -
  Horiz. % 111.20% 101.73% 99.98% 124.32% 109.52% 100.16% 100.00%
PBT 11,708 8,151 8,252 17,039 13,417 11,798 9,868 12.06%
  QoQ % 43.64% -1.22% -51.57% 27.00% 13.72% 19.56% -
  Horiz. % 118.65% 82.60% 83.62% 172.67% 135.96% 119.56% 100.00%
Tax -1,666 -1,438 -1,469 -3,185 -1,846 -2,669 -2,220 -17.40%
  QoQ % -15.86% 2.11% 53.88% -72.54% 30.84% -20.23% -
  Horiz. % 75.05% 64.77% 66.17% 143.47% 83.15% 120.23% 100.00%
NP 10,042 6,713 6,783 13,854 11,571 9,129 7,648 19.89%
  QoQ % 49.59% -1.03% -51.04% 19.73% 26.75% 19.36% -
  Horiz. % 131.30% 87.77% 88.69% 181.15% 151.29% 119.36% 100.00%
NP to SH 9,014 5,966 6,040 12,327 10,372 8,130 5,132 45.53%
  QoQ % 51.09% -1.23% -51.00% 18.85% 27.58% 58.42% -
  Horiz. % 175.64% 116.25% 117.69% 240.20% 202.10% 158.42% 100.00%
Tax Rate 14.23 % 17.64 % 17.80 % 18.69 % 13.76 % 22.62 % 22.50 % -26.30%
  QoQ % -19.33% -0.90% -4.76% 35.83% -39.17% 0.53% -
  Horiz. % 63.24% 78.40% 79.11% 83.07% 61.16% 100.53% 100.00%
Total Cost 115,707 108,323 106,272 126,730 112,276 104,135 105,433 6.39%
  QoQ % 6.82% 1.93% -16.14% 12.87% 7.82% -1.23% -
  Horiz. % 109.74% 102.74% 100.80% 120.20% 106.49% 98.77% 100.00%
Net Worth 348,179 334,618 332,022 344,603 309,647 297,930 296,521 11.29%
  QoQ % 4.05% 0.78% -3.65% 11.29% 3.93% 0.48% -
  Horiz. % 117.42% 112.85% 111.97% 116.22% 104.43% 100.48% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 5,551 - - - 5,200 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.74% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 61.59 % - % - % - % 50.14 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.84% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 348,179 334,618 332,022 344,603 309,647 297,930 296,521 11.29%
  QoQ % 4.05% 0.78% -3.65% 11.29% 3.93% 0.48% -
  Horiz. % 117.42% 112.85% 111.97% 116.22% 104.43% 100.48% 100.00%
NOSH 1,110,265 1,108,009 1,105,269 1,099,214 1,040,134 1,038,087 1,007,206 6.70%
  QoQ % 0.20% 0.25% 0.55% 5.68% 0.20% 3.07% -
  Horiz. % 110.23% 110.01% 109.74% 109.13% 103.27% 103.07% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.99 % 5.84 % 6.00 % 9.85 % 9.34 % 8.06 % 6.76 % 11.78%
  QoQ % 36.82% -2.67% -39.09% 5.46% 15.88% 19.23% -
  Horiz. % 118.20% 86.39% 88.76% 145.71% 138.17% 119.23% 100.00%
ROE 2.59 % 1.78 % 1.82 % 3.58 % 3.35 % 2.73 % 1.73 % 30.84%
  QoQ % 45.51% -2.20% -49.16% 6.87% 22.71% 57.80% -
  Horiz. % 149.71% 102.89% 105.20% 206.94% 193.64% 157.80% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.33 10.38 10.23 12.79 11.91 10.91 11.23 0.59%
  QoQ % 9.15% 1.47% -20.02% 7.39% 9.17% -2.85% -
  Horiz. % 100.89% 92.43% 91.10% 113.89% 106.06% 97.15% 100.00%
EPS 0.81 0.37 0.55 1.12 1.00 0.78 0.51 36.09%
  QoQ % 118.92% -32.73% -50.89% 12.00% 28.21% 52.94% -
  Horiz. % 158.82% 72.55% 107.84% 219.61% 196.08% 152.94% 100.00%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3136 0.3020 0.3004 0.3135 0.2977 0.2870 0.2944 4.30%
  QoQ % 3.84% 0.53% -4.18% 5.31% 3.73% -2.51% -
  Horiz. % 106.52% 102.58% 102.04% 106.49% 101.12% 97.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.24 10.28 10.10 12.56 11.07 10.12 10.11 7.31%
  QoQ % 9.34% 1.78% -19.59% 13.46% 9.39% 0.10% -
  Horiz. % 111.18% 101.68% 99.90% 124.23% 109.50% 100.10% 100.00%
EPS 0.81 0.53 0.54 1.10 0.93 0.73 0.46 45.77%
  QoQ % 52.83% -1.85% -50.91% 18.28% 27.40% 58.70% -
  Horiz. % 176.09% 115.22% 117.39% 239.13% 202.17% 158.70% 100.00%
DPS 0.50 0.00 0.00 0.00 0.46 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.70% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3112 0.2990 0.2967 0.3080 0.2767 0.2662 0.2650 11.30%
  QoQ % 4.08% 0.78% -3.67% 11.31% 3.94% 0.45% -
  Horiz. % 117.43% 112.83% 111.96% 116.23% 104.42% 100.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.5800 0.5200 0.6850 0.7150 0.9050 0.7100 0.6100 -
P/RPS 5.12 5.01 6.70 5.59 7.60 6.51 5.43 -3.84%
  QoQ % 2.20% -25.22% 19.86% -26.45% 16.74% 19.89% -
  Horiz. % 94.29% 92.27% 123.39% 102.95% 139.96% 119.89% 100.00%
P/EPS 71.44 96.57 125.35 63.76 90.76 90.66 119.72 -29.10%
  QoQ % -26.02% -22.96% 96.60% -29.75% 0.11% -24.27% -
  Horiz. % 59.67% 80.66% 104.70% 53.26% 75.81% 75.73% 100.00%
EY 1.40 1.04 0.80 1.57 1.10 1.10 0.84 40.53%
  QoQ % 34.62% 30.00% -49.04% 42.73% 0.00% 30.95% -
  Horiz. % 166.67% 123.81% 95.24% 186.90% 130.95% 130.95% 100.00%
DY 0.86 0.00 0.00 0.00 0.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.36% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.85 1.72 2.28 2.28 3.04 2.47 2.07 -7.21%
  QoQ % 7.56% -24.56% 0.00% -25.00% 23.08% 19.32% -
  Horiz. % 89.37% 83.09% 110.14% 110.14% 146.86% 119.32% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 21/08/19 23/05/19 20/02/19 28/11/18 21/08/18 - -
Price 0.6900 0.5500 0.6100 0.7850 0.8450 0.7500 0.6550 -
P/RPS 6.09 5.30 5.96 6.14 7.10 6.87 5.83 2.95%
  QoQ % 14.91% -11.07% -2.93% -13.52% 3.35% 17.84% -
  Horiz. % 104.46% 90.91% 102.23% 105.32% 121.78% 117.84% 100.00%
P/EPS 84.99 102.15 111.62 70.00 84.74 95.76 128.55 -24.09%
  QoQ % -16.80% -8.48% 59.46% -17.39% -11.51% -25.51% -
  Horiz. % 66.11% 79.46% 86.83% 54.45% 65.92% 74.49% 100.00%
EY 1.18 0.98 0.90 1.43 1.18 1.04 0.78 31.75%
  QoQ % 20.41% 8.89% -37.06% 21.19% 13.46% 33.33% -
  Horiz. % 151.28% 125.64% 115.38% 183.33% 151.28% 133.33% 100.00%
DY 0.72 0.00 0.00 0.00 0.59 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.03% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.20 1.82 2.03 2.50 2.84 2.61 2.22 -0.60%
  QoQ % 20.88% -10.34% -18.80% -11.97% 8.81% 17.57% -
  Horiz. % 99.10% 81.98% 91.44% 112.61% 127.93% 117.57% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers