Highlights

[D&O] QoQ TTM Result on 2017-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     3.92%    YoY -     42.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 458,057 463,338 459,453 451,859 450,928 430,099 408,418 7.95%
  QoQ % -1.14% 0.85% 1.68% 0.21% 4.84% 5.31% -
  Horiz. % 112.15% 113.45% 112.50% 110.64% 110.41% 105.31% 100.00%
PBT 47,412 45,718 43,288 35,332 33,943 29,575 21,485 69.58%
  QoQ % 3.71% 5.61% 22.52% 4.09% 14.77% 37.65% -
  Horiz. % 220.67% 212.79% 201.48% 164.45% 157.98% 137.65% 100.00%
Tax -10,541 -9,464 -11,034 -9,882 -9,362 -8,513 -4,001 90.87%
  QoQ % -11.38% 14.23% -11.66% -5.55% -9.97% -112.77% -
  Horiz. % 263.46% 236.54% 275.78% 246.99% 233.99% 212.77% 100.00%
NP 36,871 36,254 32,254 25,450 24,581 21,062 17,484 64.52%
  QoQ % 1.70% 12.40% 26.73% 3.54% 16.71% 20.46% -
  Horiz. % 210.88% 207.36% 184.48% 145.56% 140.59% 120.46% 100.00%
NP to SH 22,515 22,369 19,363 15,153 14,582 11,273 9,531 77.47%
  QoQ % 0.65% 15.52% 27.78% 3.92% 29.35% 18.28% -
  Horiz. % 236.23% 234.70% 203.16% 158.99% 153.00% 118.28% 100.00%
Tax Rate 22.23 % 20.70 % 25.49 % 27.97 % 27.58 % 28.78 % 18.62 % 12.55%
  QoQ % 7.39% -18.79% -8.87% 1.41% -4.17% 54.56% -
  Horiz. % 119.39% 111.17% 136.90% 150.21% 148.12% 154.56% 100.00%
Total Cost 421,186 427,084 427,199 426,409 426,347 409,037 390,934 5.10%
  QoQ % -1.38% -0.03% 0.19% 0.01% 4.23% 4.63% -
  Horiz. % 107.74% 109.25% 109.28% 109.07% 109.06% 104.63% 100.00%
Net Worth 296,521 218,116 210,839 204,415 206,819 196,011 185,316 36.84%
  QoQ % 35.95% 3.45% 3.14% -1.16% 5.51% 5.77% -
  Horiz. % 160.01% 117.70% 113.77% 110.31% 111.60% 105.77% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 5,011 9,997 4,986 4,986 4,986 0 0 -
  QoQ % -49.87% 100.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.52% 200.52% 100.00% 100.00% 100.00% - -
Div Payout % 22.26 % 44.70 % 25.75 % 32.90 % 34.19 % - % - % -
  QoQ % -50.20% 73.59% -21.73% -3.77% 0.00% 0.00% -
  Horiz. % 65.11% 130.74% 75.31% 96.23% 100.00% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 296,521 218,116 210,839 204,415 206,819 196,011 185,316 36.84%
  QoQ % 35.95% 3.45% 3.14% -1.16% 5.51% 5.77% -
  Horiz. % 160.01% 117.70% 113.77% 110.31% 111.60% 105.77% 100.00%
NOSH 1,007,206 1,002,375 1,004,477 1,003,513 997,200 983,499 969,230 2.60%
  QoQ % 0.48% -0.21% 0.10% 0.63% 1.39% 1.47% -
  Horiz. % 103.92% 103.42% 103.64% 103.54% 102.89% 101.47% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.05 % 7.82 % 7.02 % 5.63 % 5.45 % 4.90 % 4.28 % 52.43%
  QoQ % 2.94% 11.40% 24.69% 3.30% 11.22% 14.49% -
  Horiz. % 188.08% 182.71% 164.02% 131.54% 127.34% 114.49% 100.00%
ROE 7.59 % 10.26 % 9.18 % 7.41 % 7.05 % 5.75 % 5.14 % 29.70%
  QoQ % -26.02% 11.76% 23.89% 5.11% 22.61% 11.87% -
  Horiz. % 147.67% 199.61% 178.60% 144.16% 137.16% 111.87% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 45.48 46.22 45.74 45.03 45.22 43.73 42.14 5.22%
  QoQ % -1.60% 1.05% 1.58% -0.42% 3.41% 3.77% -
  Horiz. % 107.93% 109.68% 108.54% 106.86% 107.31% 103.77% 100.00%
EPS 2.24 2.23 1.93 1.51 1.46 1.15 0.98 73.61%
  QoQ % 0.45% 15.54% 27.81% 3.42% 26.96% 17.35% -
  Horiz. % 228.57% 227.55% 196.94% 154.08% 148.98% 117.35% 100.00%
DPS 0.50 1.00 0.50 0.50 0.50 0.00 0.00 -
  QoQ % -50.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 100.00% 100.00% 100.00% - -
NAPS 0.2944 0.2176 0.2099 0.2037 0.2074 0.1993 0.1912 33.38%
  QoQ % 35.29% 3.67% 3.04% -1.78% 4.06% 4.24% -
  Horiz. % 153.97% 113.81% 109.78% 106.54% 108.47% 104.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,759
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 39.46 39.92 39.58 38.93 38.85 37.05 35.19 7.94%
  QoQ % -1.15% 0.86% 1.67% 0.21% 4.86% 5.29% -
  Horiz. % 112.13% 113.44% 112.48% 110.63% 110.40% 105.29% 100.00%
EPS 1.94 1.93 1.67 1.31 1.26 0.97 0.82 77.65%
  QoQ % 0.52% 15.57% 27.48% 3.97% 29.90% 18.29% -
  Horiz. % 236.59% 235.37% 203.66% 159.76% 153.66% 118.29% 100.00%
DPS 0.43 0.86 0.43 0.43 0.43 0.00 0.00 -
  QoQ % -50.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 100.00% 100.00% 100.00% - -
NAPS 0.2555 0.1879 0.1816 0.1761 0.1782 0.1689 0.1597 36.83%
  QoQ % 35.98% 3.47% 3.12% -1.18% 5.51% 5.76% -
  Horiz. % 159.99% 117.66% 113.71% 110.27% 111.58% 105.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.6100 0.7450 0.5450 0.6250 0.6200 0.3000 0.3300 -
P/RPS 1.34 1.61 1.19 1.39 1.37 0.69 0.78 43.49%
  QoQ % -16.77% 35.29% -14.39% 1.46% 98.55% -11.54% -
  Horiz. % 171.79% 206.41% 152.56% 178.21% 175.64% 88.46% 100.00%
P/EPS 27.29 33.38 28.27 41.39 42.40 26.17 33.56 -12.89%
  QoQ % -18.24% 18.08% -31.70% -2.38% 62.02% -22.02% -
  Horiz. % 81.32% 99.46% 84.24% 123.33% 126.34% 77.98% 100.00%
EY 3.66 3.00 3.54 2.42 2.36 3.82 2.98 14.70%
  QoQ % 22.00% -15.25% 46.28% 2.54% -38.22% 28.19% -
  Horiz. % 122.82% 100.67% 118.79% 81.21% 79.19% 128.19% 100.00%
DY 0.82 1.34 0.91 0.79 0.81 0.00 0.00 -
  QoQ % -38.81% 47.25% 15.19% -2.47% 0.00% 0.00% -
  Horiz. % 101.23% 165.43% 112.35% 97.53% 100.00% - -
P/NAPS 2.07 3.42 2.60 3.07 2.99 1.51 1.73 12.72%
  QoQ % -39.47% 31.54% -15.31% 2.68% 98.01% -12.72% -
  Horiz. % 119.65% 197.69% 150.29% 177.46% 172.83% 87.28% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 22/02/18 29/11/17 30/08/17 25/05/17 22/02/17 24/11/16 -
Price 0.6550 0.6650 0.6700 0.6050 0.6450 0.4000 0.3050 -
P/RPS 1.44 1.44 1.46 1.34 1.43 0.91 0.72 58.81%
  QoQ % 0.00% -1.37% 8.96% -6.29% 57.14% 26.39% -
  Horiz. % 200.00% 200.00% 202.78% 186.11% 198.61% 126.39% 100.00%
P/EPS 29.30 29.80 34.76 40.07 44.11 34.90 31.02 -3.73%
  QoQ % -1.68% -14.27% -13.25% -9.16% 26.39% 12.51% -
  Horiz. % 94.46% 96.07% 112.06% 129.17% 142.20% 112.51% 100.00%
EY 3.41 3.36 2.88 2.50 2.27 2.87 3.22 3.90%
  QoQ % 1.49% 16.67% 15.20% 10.13% -20.91% -10.87% -
  Horiz. % 105.90% 104.35% 89.44% 77.64% 70.50% 89.13% 100.00%
DY 0.76 1.50 0.74 0.82 0.78 0.00 0.00 -
  QoQ % -49.33% 102.70% -9.76% 5.13% 0.00% 0.00% -
  Horiz. % 97.44% 192.31% 94.87% 105.13% 100.00% - -
P/NAPS 2.22 3.06 3.19 2.97 3.11 2.01 1.60 24.43%
  QoQ % -27.45% -4.08% 7.41% -4.50% 54.73% 25.62% -
  Horiz. % 138.75% 191.25% 199.38% 185.62% 194.37% 125.62% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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!
PARTNERS & BROKERS