Highlights

[D&O] QoQ Quarter Result on 2018-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -26.05%    YoY -     2.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 140,584 123,847 113,264 113,081 132,527 110,679 101,770 23.96%
  QoQ % 13.51% 9.34% 0.16% -14.67% 19.74% 8.75% -
  Horiz. % 138.14% 121.69% 111.29% 111.11% 130.22% 108.75% 100.00%
PBT 17,039 13,417 11,798 9,868 15,013 14,877 7,654 70.24%
  QoQ % 27.00% 13.72% 19.56% -34.27% 0.91% 94.37% -
  Horiz. % 222.62% 175.29% 154.14% 128.93% 196.15% 194.37% 100.00%
Tax -3,185 -1,846 -2,669 -2,220 -3,437 -3,835 -1,049 109.26%
  QoQ % -72.54% 30.84% -20.23% 35.41% 10.38% -265.59% -
  Horiz. % 303.62% 175.98% 254.43% 211.63% 327.65% 365.59% 100.00%
NP 13,854 11,571 9,129 7,648 11,576 11,042 6,605 63.64%
  QoQ % 19.73% 26.75% 19.36% -33.93% 4.84% 67.18% -
  Horiz. % 209.75% 175.19% 138.21% 115.79% 175.26% 167.18% 100.00%
NP to SH 12,327 10,372 8,130 5,132 6,940 6,730 3,713 122.06%
  QoQ % 18.85% 27.58% 58.42% -26.05% 3.12% 81.26% -
  Horiz. % 332.00% 279.34% 218.96% 138.22% 186.91% 181.26% 100.00%
Tax Rate 18.69 % 13.76 % 22.62 % 22.50 % 22.89 % 25.78 % 13.71 % 22.88%
  QoQ % 35.83% -39.17% 0.53% -1.70% -11.21% 88.04% -
  Horiz. % 136.32% 100.36% 164.99% 164.11% 166.96% 188.04% 100.00%
Total Cost 126,730 112,276 104,135 105,433 120,951 99,637 95,165 20.98%
  QoQ % 12.87% 7.82% -1.23% -12.83% 21.39% 4.70% -
  Horiz. % 133.17% 117.98% 109.43% 110.79% 127.10% 104.70% 100.00%
Net Worth 344,603 309,647 297,930 296,521 218,116 210,839 204,415 41.51%
  QoQ % 11.29% 3.93% 0.48% 35.95% 3.45% 3.14% -
  Horiz. % 168.58% 151.48% 145.75% 145.06% 106.70% 103.14% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 5,200 - - 5,011 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 69.43% 0.00% 0.00% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 344,603 309,647 297,930 296,521 218,116 210,839 204,415 41.51%
  QoQ % 11.29% 3.93% 0.48% 35.95% 3.45% 3.14% -
  Horiz. % 168.58% 151.48% 145.75% 145.06% 106.70% 103.14% 100.00%
NOSH 1,099,214 1,040,134 1,038,087 1,007,206 1,002,375 1,004,477 1,003,513 6.24%
  QoQ % 5.68% 0.20% 3.07% 0.48% -0.21% 0.10% -
  Horiz. % 109.54% 103.65% 103.45% 100.37% 99.89% 100.10% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.85 % 9.34 % 8.06 % 6.76 % 8.73 % 9.98 % 6.49 % 31.97%
  QoQ % 5.46% 15.88% 19.23% -22.57% -12.53% 53.78% -
  Horiz. % 151.77% 143.91% 124.19% 104.16% 134.51% 153.78% 100.00%
ROE 3.58 % 3.35 % 2.73 % 1.73 % 3.18 % 3.19 % 1.82 % 56.80%
  QoQ % 6.87% 22.71% 57.80% -45.60% -0.31% 75.27% -
  Horiz. % 196.70% 184.07% 150.00% 95.05% 174.73% 175.27% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.79 11.91 10.91 11.23 13.22 11.02 10.14 16.69%
  QoQ % 7.39% 9.17% -2.85% -15.05% 19.96% 8.68% -
  Horiz. % 126.13% 117.46% 107.59% 110.75% 130.37% 108.68% 100.00%
EPS 1.12 1.00 0.78 0.51 0.69 0.67 0.37 108.83%
  QoQ % 12.00% 28.21% 52.94% -26.09% 2.99% 81.08% -
  Horiz. % 302.70% 270.27% 210.81% 137.84% 186.49% 181.08% 100.00%
DPS 0.00 0.50 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.3135 0.2977 0.2870 0.2944 0.2176 0.2099 0.2037 33.20%
  QoQ % 5.31% 3.73% -2.51% 35.29% 3.67% 3.04% -
  Horiz. % 153.90% 146.15% 140.89% 144.53% 106.82% 103.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.56 11.07 10.12 10.11 11.84 9.89 9.09 23.98%
  QoQ % 13.46% 9.39% 0.10% -14.61% 19.72% 8.80% -
  Horiz. % 138.17% 121.78% 111.33% 111.22% 130.25% 108.80% 100.00%
EPS 1.10 0.93 0.73 0.46 0.62 0.60 0.33 122.66%
  QoQ % 18.28% 27.40% 58.70% -25.81% 3.33% 81.82% -
  Horiz. % 333.33% 281.82% 221.21% 139.39% 187.88% 181.82% 100.00%
DPS 0.00 0.46 0.00 0.00 0.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.22% 0.00% 0.00% 100.00% - -
NAPS 0.3080 0.2767 0.2662 0.2650 0.1949 0.1884 0.1827 41.51%
  QoQ % 11.31% 3.94% 0.45% 35.97% 3.45% 3.12% -
  Horiz. % 168.58% 151.45% 145.70% 145.05% 106.68% 103.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.7150 0.9050 0.7100 0.6100 0.7450 0.5450 0.6250 -
P/RPS 5.59 7.60 6.51 5.43 5.63 4.95 6.16 -6.25%
  QoQ % -26.45% 16.74% 19.89% -3.55% 13.74% -19.64% -
  Horiz. % 90.75% 123.38% 105.68% 88.15% 91.40% 80.36% 100.00%
P/EPS 63.76 90.76 90.66 119.72 107.60 81.34 168.92 -47.68%
  QoQ % -29.75% 0.11% -24.27% 11.26% 32.28% -51.85% -
  Horiz. % 37.75% 53.73% 53.67% 70.87% 63.70% 48.15% 100.00%
EY 1.57 1.10 1.10 0.84 0.93 1.23 0.59 91.69%
  QoQ % 42.73% 0.00% 30.95% -9.68% -24.39% 108.47% -
  Horiz. % 266.10% 186.44% 186.44% 142.37% 157.63% 208.47% 100.00%
DY 0.00 0.55 0.00 0.00 0.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.09% 0.00% 0.00% 100.00% - -
P/NAPS 2.28 3.04 2.47 2.07 3.42 2.60 3.07 -17.95%
  QoQ % -25.00% 23.08% 19.32% -39.47% 31.54% -15.31% -
  Horiz. % 74.27% 99.02% 80.46% 67.43% 111.40% 84.69% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 28/11/18 21/08/18 - 22/02/18 29/11/17 30/08/17 -
Price 0.7850 0.8450 0.7500 0.6550 0.6650 0.6700 0.6050 -
P/RPS 6.14 7.10 6.87 5.83 5.03 6.08 5.97 1.88%
  QoQ % -13.52% 3.35% 17.84% 15.90% -17.27% 1.84% -
  Horiz. % 102.85% 118.93% 115.08% 97.65% 84.25% 101.84% 100.00%
P/EPS 70.00 84.74 95.76 128.55 96.05 100.00 163.51 -43.11%
  QoQ % -17.39% -11.51% -25.51% 33.84% -3.95% -38.84% -
  Horiz. % 42.81% 51.83% 58.57% 78.62% 58.74% 61.16% 100.00%
EY 1.43 1.18 1.04 0.78 1.04 1.00 0.61 76.20%
  QoQ % 21.19% 13.46% 33.33% -25.00% 4.00% 63.93% -
  Horiz. % 234.43% 193.44% 170.49% 127.87% 170.49% 163.93% 100.00%
DY 0.00 0.59 0.00 0.00 0.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 78.67% 0.00% 0.00% 100.00% - -
P/NAPS 2.50 2.84 2.61 2.22 3.06 3.19 2.97 -10.82%
  QoQ % -11.97% 8.81% 17.57% -27.45% -4.08% 7.41% -
  Horiz. % 84.18% 95.62% 87.88% 74.75% 103.03% 107.41% 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