Highlights

[D&O] QoQ TTM Result on 2017-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     15.52%    YoY -     98.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 482,719 469,551 458,057 463,338 459,453 451,859 450,928 4.64%
  QoQ % 2.80% 2.51% -1.14% 0.85% 1.68% 0.21% -
  Horiz. % 107.05% 104.13% 101.58% 102.75% 101.89% 100.21% 100.00%
PBT 50,096 51,556 47,412 45,718 43,288 35,332 33,943 29.60%
  QoQ % -2.83% 8.74% 3.71% 5.61% 22.52% 4.09% -
  Horiz. % 147.59% 151.89% 139.68% 134.69% 127.53% 104.09% 100.00%
Tax -10,172 -12,161 -10,541 -9,464 -11,034 -9,882 -9,362 5.68%
  QoQ % 16.36% -15.37% -11.38% 14.23% -11.66% -5.55% -
  Horiz. % 108.65% 129.90% 112.59% 101.09% 117.86% 105.55% 100.00%
NP 39,924 39,395 36,871 36,254 32,254 25,450 24,581 38.13%
  QoQ % 1.34% 6.85% 1.70% 12.40% 26.73% 3.54% -
  Horiz. % 162.42% 160.27% 150.00% 147.49% 131.22% 103.54% 100.00%
NP to SH 30,574 26,932 22,515 22,369 19,363 15,153 14,582 63.74%
  QoQ % 13.52% 19.62% 0.65% 15.52% 27.78% 3.92% -
  Horiz. % 209.67% 184.69% 154.40% 153.40% 132.79% 103.92% 100.00%
Tax Rate 20.31 % 23.59 % 22.23 % 20.70 % 25.49 % 27.97 % 27.58 % -18.44%
  QoQ % -13.90% 6.12% 7.39% -18.79% -8.87% 1.41% -
  Horiz. % 73.64% 85.53% 80.60% 75.05% 92.42% 101.41% 100.00%
Total Cost 442,795 430,156 421,186 427,084 427,199 426,409 426,347 2.55%
  QoQ % 2.94% 2.13% -1.38% -0.03% 0.19% 0.01% -
  Horiz. % 103.86% 100.89% 98.79% 100.17% 100.20% 100.01% 100.00%
Net Worth 309,647 297,930 296,521 218,116 210,839 204,415 206,819 30.84%
  QoQ % 3.93% 0.48% 35.95% 3.45% 3.14% -1.16% -
  Horiz. % 149.72% 144.05% 143.37% 105.46% 101.94% 98.84% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,212 5,011 5,011 9,997 4,986 4,986 4,986 61.21%
  QoQ % 103.77% 0.00% -49.87% 100.52% 0.00% 0.00% -
  Horiz. % 204.82% 100.52% 100.52% 200.52% 100.00% 100.00% 100.00%
Div Payout % 33.40 % 18.61 % 22.26 % 44.70 % 25.75 % 32.90 % 34.19 % -1.55%
  QoQ % 79.47% -16.40% -50.20% 73.59% -21.73% -3.77% -
  Horiz. % 97.69% 54.43% 65.11% 130.74% 75.31% 96.23% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 309,647 297,930 296,521 218,116 210,839 204,415 206,819 30.84%
  QoQ % 3.93% 0.48% 35.95% 3.45% 3.14% -1.16% -
  Horiz. % 149.72% 144.05% 143.37% 105.46% 101.94% 98.84% 100.00%
NOSH 1,040,134 1,038,087 1,007,206 1,002,375 1,004,477 1,003,513 997,200 2.85%
  QoQ % 0.20% 3.07% 0.48% -0.21% 0.10% 0.63% -
  Horiz. % 104.31% 104.10% 101.00% 100.52% 100.73% 100.63% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.27 % 8.39 % 8.05 % 7.82 % 7.02 % 5.63 % 5.45 % 32.02%
  QoQ % -1.43% 4.22% 2.94% 11.40% 24.69% 3.30% -
  Horiz. % 151.74% 153.94% 147.71% 143.49% 128.81% 103.30% 100.00%
ROE 9.87 % 9.04 % 7.59 % 10.26 % 9.18 % 7.41 % 7.05 % 25.12%
  QoQ % 9.18% 19.10% -26.02% 11.76% 23.89% 5.11% -
  Horiz. % 140.00% 128.23% 107.66% 145.53% 130.21% 105.11% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.41 45.23 45.48 46.22 45.74 45.03 45.22 1.75%
  QoQ % 2.61% -0.55% -1.60% 1.05% 1.58% -0.42% -
  Horiz. % 102.63% 100.02% 100.57% 102.21% 101.15% 99.58% 100.00%
EPS 2.94 2.59 2.24 2.23 1.93 1.51 1.46 59.40%
  QoQ % 13.51% 15.62% 0.45% 15.54% 27.81% 3.42% -
  Horiz. % 201.37% 177.40% 153.42% 152.74% 132.19% 103.42% 100.00%
DPS 0.98 0.48 0.50 1.00 0.50 0.50 0.50 56.55%
  QoQ % 104.17% -4.00% -50.00% 100.00% 0.00% 0.00% -
  Horiz. % 196.00% 96.00% 100.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.2977 0.2870 0.2944 0.2176 0.2099 0.2037 0.2074 27.22%
  QoQ % 3.73% -2.51% 35.29% 3.67% 3.04% -1.78% -
  Horiz. % 143.54% 138.38% 141.95% 104.92% 101.21% 98.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,080
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.61 40.48 39.48 39.94 39.61 38.95 38.87 4.64%
  QoQ % 2.79% 2.53% -1.15% 0.83% 1.69% 0.21% -
  Horiz. % 107.05% 104.14% 101.57% 102.75% 101.90% 100.21% 100.00%
EPS 2.64 2.32 1.94 1.93 1.67 1.31 1.26 63.67%
  QoQ % 13.79% 19.59% 0.52% 15.57% 27.48% 3.97% -
  Horiz. % 209.52% 184.13% 153.97% 153.17% 132.54% 103.97% 100.00%
DPS 0.88 0.43 0.43 0.86 0.43 0.43 0.43 61.12%
  QoQ % 104.65% 0.00% -50.00% 100.00% 0.00% 0.00% -
  Horiz. % 204.65% 100.00% 100.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.2669 0.2568 0.2556 0.1880 0.1817 0.1762 0.1783 30.83%
  QoQ % 3.93% 0.47% 35.96% 3.47% 3.12% -1.18% -
  Horiz. % 149.69% 144.03% 143.35% 105.44% 101.91% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.9050 0.7100 0.6100 0.7450 0.5450 0.6250 0.6200 -
P/RPS 1.95 1.57 1.34 1.61 1.19 1.39 1.37 26.51%
  QoQ % 24.20% 17.16% -16.77% 35.29% -14.39% 1.46% -
  Horiz. % 142.34% 114.60% 97.81% 117.52% 86.86% 101.46% 100.00%
P/EPS 30.79 27.37 27.29 33.38 28.27 41.39 42.40 -19.19%
  QoQ % 12.50% 0.29% -18.24% 18.08% -31.70% -2.38% -
  Horiz. % 72.62% 64.55% 64.36% 78.73% 66.67% 97.62% 100.00%
EY 3.25 3.65 3.66 3.00 3.54 2.42 2.36 23.76%
  QoQ % -10.96% -0.27% 22.00% -15.25% 46.28% 2.54% -
  Horiz. % 137.71% 154.66% 155.08% 127.12% 150.00% 102.54% 100.00%
DY 1.08 0.68 0.82 1.34 0.91 0.79 0.81 21.12%
  QoQ % 58.82% -17.07% -38.81% 47.25% 15.19% -2.47% -
  Horiz. % 133.33% 83.95% 101.23% 165.43% 112.35% 97.53% 100.00%
P/NAPS 3.04 2.47 2.07 3.42 2.60 3.07 2.99 1.11%
  QoQ % 23.08% 19.32% -39.47% 31.54% -15.31% 2.68% -
  Horiz. % 101.67% 82.61% 69.23% 114.38% 86.96% 102.68% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 23/05/18 22/02/18 29/11/17 30/08/17 25/05/17 -
Price 0.8450 0.7500 0.6550 0.6650 0.6700 0.6050 0.6450 -
P/RPS 1.82 1.66 1.44 1.44 1.46 1.34 1.43 17.42%
  QoQ % 9.64% 15.28% 0.00% -1.37% 8.96% -6.29% -
  Horiz. % 127.27% 116.08% 100.70% 100.70% 102.10% 93.71% 100.00%
P/EPS 28.75 28.91 29.30 29.80 34.76 40.07 44.11 -24.81%
  QoQ % -0.55% -1.33% -1.68% -14.27% -13.25% -9.16% -
  Horiz. % 65.18% 65.54% 66.42% 67.56% 78.80% 90.84% 100.00%
EY 3.48 3.46 3.41 3.36 2.88 2.50 2.27 32.92%
  QoQ % 0.58% 1.47% 1.49% 16.67% 15.20% 10.13% -
  Horiz. % 153.30% 152.42% 150.22% 148.02% 126.87% 110.13% 100.00%
DY 1.16 0.64 0.76 1.50 0.74 0.82 0.78 30.26%
  QoQ % 81.25% -15.79% -49.33% 102.70% -9.76% 5.13% -
  Horiz. % 148.72% 82.05% 97.44% 192.31% 94.87% 105.13% 100.00%
P/NAPS 2.84 2.61 2.22 3.06 3.19 2.97 3.11 -5.87%
  QoQ % 8.81% 17.57% -27.45% -4.08% 7.41% -4.50% -
  Horiz. % 91.32% 83.92% 71.38% 98.39% 102.57% 95.50% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS