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 - 1,143,793
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.29 10.83 9.90 9.89 11.59 9.68 8.90 23.93%
  QoQ % 13.48% 9.39% 0.10% -14.67% 19.73% 8.76% -
  Horiz. % 138.09% 121.69% 111.24% 111.12% 130.22% 108.76% 100.00%
EPS 1.08 0.91 0.71 0.45 0.61 0.59 0.32 124.50%
  QoQ % 18.68% 28.17% 57.78% -26.23% 3.39% 84.37% -
  Horiz. % 337.50% 284.38% 221.88% 140.62% 190.63% 184.38% 100.00%
DPS 0.00 0.45 0.00 0.00 0.44 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.27% 0.00% 0.00% 100.00% - -
NAPS 0.3013 0.2707 0.2605 0.2592 0.1907 0.1843 0.1787 41.53%
  QoQ % 11.30% 3.92% 0.50% 35.92% 3.47% 3.13% -
  Horiz. % 168.61% 151.48% 145.78% 145.05% 106.72% 103.13% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS