Highlights

[D&O] QoQ Quarter Result on 2017-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     31.25%    YoY -     197.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 132,527 110,679 101,770 118,362 128,642 103,085 100,839 19.92%
  QoQ % 19.74% 8.75% -14.02% -7.99% 24.79% 2.23% -
  Horiz. % 131.42% 109.76% 100.92% 117.38% 127.57% 102.23% 100.00%
PBT 15,013 14,877 7,654 8,174 12,171 6,921 6,677 71.38%
  QoQ % 0.91% 94.37% -6.36% -32.84% 75.86% 3.65% -
  Horiz. % 224.85% 222.81% 114.63% 122.42% 182.28% 103.65% 100.00%
Tax -3,437 -3,835 -1,049 -1,143 -4,927 -2,683 -609 215.99%
  QoQ % 10.38% -265.59% 8.22% 76.80% -83.64% -340.56% -
  Horiz. % 564.37% 629.72% 172.25% 187.68% 809.03% 440.56% 100.00%
NP 11,576 11,042 6,605 7,031 7,244 4,238 6,068 53.64%
  QoQ % 4.84% 67.18% -6.06% -2.94% 70.93% -30.16% -
  Horiz. % 190.77% 181.97% 108.85% 115.87% 119.38% 69.84% 100.00%
NP to SH 6,940 6,730 3,713 4,986 3,799 2,520 3,277 64.69%
  QoQ % 3.12% 81.26% -25.53% 31.25% 50.75% -23.10% -
  Horiz. % 211.78% 205.37% 113.30% 152.15% 115.93% 76.90% 100.00%
Tax Rate 22.89 % 25.78 % 13.71 % 13.98 % 40.48 % 38.77 % 9.12 % 84.38%
  QoQ % -11.21% 88.04% -1.93% -65.46% 4.41% 325.11% -
  Horiz. % 250.99% 282.68% 150.33% 153.29% 443.86% 425.11% 100.00%
Total Cost 120,951 99,637 95,165 111,331 121,398 98,847 94,771 17.61%
  QoQ % 21.39% 4.70% -14.52% -8.29% 22.81% 4.30% -
  Horiz. % 127.62% 105.13% 100.42% 117.47% 128.10% 104.30% 100.00%
Net Worth 218,116 210,839 204,415 206,819 196,011 185,316 186,788 10.86%
  QoQ % 3.45% 3.14% -1.16% 5.51% 5.77% -0.79% -
  Horiz. % 116.77% 112.88% 109.44% 110.72% 104.94% 99.21% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,011 - - 4,986 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 72.22% 0.00% 0.00% 100.00% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 218,116 210,839 204,415 206,819 196,011 185,316 186,788 10.86%
  QoQ % 3.45% 3.14% -1.16% 5.51% 5.77% -0.79% -
  Horiz. % 116.77% 112.88% 109.44% 110.72% 104.94% 99.21% 100.00%
NOSH 1,002,375 1,004,477 1,003,513 997,200 983,499 969,230 993,030 0.62%
  QoQ % -0.21% 0.10% 0.63% 1.39% 1.47% -2.40% -
  Horiz. % 100.94% 101.15% 101.06% 100.42% 99.04% 97.60% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.73 % 9.98 % 6.49 % 5.94 % 5.63 % 4.11 % 6.02 % 28.03%
  QoQ % -12.53% 53.78% 9.26% 5.51% 36.98% -31.73% -
  Horiz. % 145.02% 165.78% 107.81% 98.67% 93.52% 68.27% 100.00%
ROE 3.18 % 3.19 % 1.82 % 2.41 % 1.94 % 1.36 % 1.75 % 48.75%
  QoQ % -0.31% 75.27% -24.48% 24.23% 42.65% -22.29% -
  Horiz. % 181.71% 182.29% 104.00% 137.71% 110.86% 77.71% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.22 11.02 10.14 11.87 13.08 10.64 10.15 19.21%
  QoQ % 19.96% 8.68% -14.57% -9.25% 22.93% 4.83% -
  Horiz. % 130.25% 108.57% 99.90% 116.95% 128.87% 104.83% 100.00%
EPS 0.69 0.67 0.37 0.50 0.38 0.26 0.33 63.30%
  QoQ % 2.99% 81.08% -26.00% 31.58% 46.15% -21.21% -
  Horiz. % 209.09% 203.03% 112.12% 151.52% 115.15% 78.79% 100.00%
DPS 0.50 0.00 0.00 0.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2176 0.2099 0.2037 0.2074 0.1993 0.1912 0.1881 10.17%
  QoQ % 3.67% 3.04% -1.78% 4.06% 4.24% 1.65% -
  Horiz. % 115.68% 111.59% 108.29% 110.26% 105.95% 101.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,688
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.90 9.94 9.14 10.63 11.55 9.26 9.05 19.96%
  QoQ % 19.72% 8.75% -14.02% -7.97% 24.73% 2.32% -
  Horiz. % 131.49% 109.83% 100.99% 117.46% 127.62% 102.32% 100.00%
EPS 0.62 0.60 0.33 0.45 0.34 0.23 0.29 65.73%
  QoQ % 3.33% 81.82% -26.67% 32.35% 47.83% -20.69% -
  Horiz. % 213.79% 206.90% 113.79% 155.17% 117.24% 79.31% 100.00%
DPS 0.45 0.00 0.00 0.45 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1959 0.1893 0.1835 0.1857 0.1760 0.1664 0.1677 10.89%
  QoQ % 3.49% 3.16% -1.18% 5.51% 5.77% -0.78% -
  Horiz. % 116.82% 112.88% 109.42% 110.73% 104.95% 99.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.7450 0.5450 0.6250 0.6200 0.3000 0.3300 0.2650 -
P/RPS 5.63 4.95 6.16 5.22 2.29 3.10 2.61 66.71%
  QoQ % 13.74% -19.64% 18.01% 127.95% -26.13% 18.77% -
  Horiz. % 215.71% 189.66% 236.02% 200.00% 87.74% 118.77% 100.00%
P/EPS 107.60 81.34 168.92 124.00 77.67 126.92 80.30 21.48%
  QoQ % 32.28% -51.85% 36.23% 59.65% -38.80% 58.06% -
  Horiz. % 134.00% 101.30% 210.36% 154.42% 96.72% 158.06% 100.00%
EY 0.93 1.23 0.59 0.81 1.29 0.79 1.25 -17.85%
  QoQ % -24.39% 108.47% -27.16% -37.21% 63.29% -36.80% -
  Horiz. % 74.40% 98.40% 47.20% 64.80% 103.20% 63.20% 100.00%
DY 0.67 0.00 0.00 0.81 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.72% 0.00% 0.00% 100.00% - - -
P/NAPS 3.42 2.60 3.07 2.99 1.51 1.73 1.41 80.23%
  QoQ % 31.54% -15.31% 2.68% 98.01% -12.72% 22.70% -
  Horiz. % 242.55% 184.40% 217.73% 212.06% 107.09% 122.70% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 29/11/17 30/08/17 25/05/17 22/02/17 24/11/16 29/08/16 -
Price 0.6650 0.6700 0.6050 0.6450 0.4000 0.3050 0.3500 -
P/RPS 5.03 6.08 5.97 5.43 3.06 2.87 3.45 28.49%
  QoQ % -17.27% 1.84% 9.94% 77.45% 6.62% -16.81% -
  Horiz. % 145.80% 176.23% 173.04% 157.39% 88.70% 83.19% 100.00%
P/EPS 96.05 100.00 163.51 129.00 103.55 117.31 106.06 -6.38%
  QoQ % -3.95% -38.84% 26.75% 24.58% -11.73% 10.61% -
  Horiz. % 90.56% 94.29% 154.17% 121.63% 97.63% 110.61% 100.00%
EY 1.04 1.00 0.61 0.78 0.97 0.85 0.94 6.95%
  QoQ % 4.00% 63.93% -21.79% -19.59% 14.12% -9.57% -
  Horiz. % 110.64% 106.38% 64.89% 82.98% 103.19% 90.43% 100.00%
DY 0.75 0.00 0.00 0.78 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.15% 0.00% 0.00% 100.00% - - -
P/NAPS 3.06 3.19 2.97 3.11 2.01 1.60 1.86 39.23%
  QoQ % -4.08% 7.41% -4.50% 54.73% 25.62% -13.98% -
  Horiz. % 164.52% 171.51% 159.68% 167.20% 108.06% 86.02% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers