Highlights

[D&O] YoY Annual (Unaudited) 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 YoY -     98.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 504,305 490,775 463,337 430,100 433,109 425,711 340,922 6.74%
  YoY % 2.76% 5.92% 7.73% -0.69% 1.74% 24.87% -
  Horiz. % 147.92% 143.96% 135.91% 126.16% 127.04% 124.87% 100.00%
PBT 47,070 52,123 45,719 29,576 19,115 5,298 4,447 48.15%
  YoY % -9.69% 14.01% 54.58% 54.73% 260.80% 19.14% -
  Horiz. % 1,058.47% 1,172.09% 1,028.09% 665.08% 429.84% 119.14% 100.00%
Tax -8,013 -9,921 -9,464 -8,513 -1,555 -1,582 -1,176 37.67%
  YoY % 19.23% -4.83% -11.17% -447.46% 1.71% -34.52% -
  Horiz. % 681.38% 843.62% 804.76% 723.89% 132.23% 134.52% 100.00%
NP 39,057 42,202 36,255 21,063 17,560 3,716 3,271 51.15%
  YoY % -7.45% 16.40% 72.13% 19.95% 372.55% 13.60% -
  Horiz. % 1,194.04% 1,290.19% 1,108.38% 643.93% 536.84% 113.60% 100.00%
NP to SH 34,871 35,961 22,369 11,273 10,225 733 440 107.18%
  YoY % -3.03% 60.76% 98.43% 10.25% 1,294.95% 66.59% -
  Horiz. % 7,925.23% 8,172.95% 5,083.86% 2,562.05% 2,323.86% 166.59% 100.00%
Tax Rate 17.02 % 19.03 % 20.70 % 28.78 % 8.13 % 29.86 % 26.44 % -7.08%
  YoY % -10.56% -8.07% -28.08% 254.00% -72.77% 12.93% -
  Horiz. % 64.37% 71.97% 78.29% 108.85% 30.75% 112.93% 100.00%
Total Cost 465,248 448,573 427,082 409,037 415,549 421,995 337,651 5.49%
  YoY % 3.72% 5.03% 4.41% -1.57% -1.53% 24.98% -
  Horiz. % 137.79% 132.85% 126.49% 121.14% 123.07% 124.98% 100.00%
Net Worth 354,362 327,725 218,116 197,722 184,541 136,904 111,495 21.24%
  YoY % 8.13% 50.25% 10.31% 7.14% 34.80% 22.79% -
  Horiz. % 317.83% 293.94% 195.63% 177.34% 165.51% 122.79% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 11,150 5,226 10,023 - - - - -
  YoY % 113.33% -47.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.24% 52.15% 100.00% - - - -
Div Payout % 31.98 % 14.53 % 44.81 % - % - % - % - % -
  YoY % 120.10% -67.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.37% 32.43% 100.00% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 354,362 327,725 218,116 197,722 184,541 136,904 111,495 21.24%
  YoY % 8.13% 50.25% 10.31% 7.14% 34.80% 22.79% -
  Horiz. % 317.83% 293.94% 195.63% 177.34% 165.51% 122.79% 100.00%
NOSH 1,115,050 1,045,377 1,002,375 992,086 983,173 998,571 879,999 4.02%
  YoY % 6.66% 4.29% 1.04% 0.91% -1.54% 13.47% -
  Horiz. % 126.71% 118.79% 113.91% 112.74% 111.72% 113.47% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.74 % 8.60 % 7.82 % 4.90 % 4.05 % 0.87 % 0.96 % 41.58%
  YoY % -10.00% 9.97% 59.59% 20.99% 365.52% -9.37% -
  Horiz. % 806.25% 895.83% 814.58% 510.42% 421.88% 90.62% 100.00%
ROE 9.84 % 10.97 % 10.26 % 5.70 % 5.54 % 0.54 % 0.39 % 71.22%
  YoY % -10.30% 6.92% 80.00% 2.89% 925.93% 38.46% -
  Horiz. % 2,523.08% 2,812.82% 2,630.77% 1,461.54% 1,420.51% 138.46% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.23 46.95 46.22 43.35 44.05 42.63 38.74 2.61%
  YoY % -3.66% 1.58% 6.62% -1.59% 3.33% 10.04% -
  Horiz. % 116.75% 121.19% 119.31% 111.90% 113.71% 110.04% 100.00%
EPS 2.81 3.44 2.24 1.14 1.04 0.08 0.05 95.65%
  YoY % -18.31% 53.57% 96.49% 9.62% 1,200.00% 60.00% -
  Horiz. % 5,620.00% 6,880.00% 4,480.00% 2,280.00% 2,080.00% 160.00% 100.00%
DPS 1.00 0.50 1.00 0.00 0.00 0.00 0.00 -
  YoY % 100.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% - - - -
NAPS 0.3178 0.3135 0.2176 0.1993 0.1877 0.1371 0.1267 16.56%
  YoY % 1.37% 44.07% 9.18% 6.18% 36.91% 8.21% -
  Horiz. % 250.83% 247.43% 171.74% 157.30% 148.15% 108.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,759
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 43.45 42.28 39.92 37.05 37.31 36.68 29.37 6.74%
  YoY % 2.77% 5.91% 7.75% -0.70% 1.72% 24.89% -
  Horiz. % 147.94% 143.96% 135.92% 126.15% 127.03% 124.89% 100.00%
EPS 3.00 3.10 1.93 0.97 0.88 0.06 0.04 105.29%
  YoY % -3.23% 60.62% 98.97% 10.23% 1,366.67% 50.00% -
  Horiz. % 7,500.00% 7,750.00% 4,825.00% 2,425.00% 2,200.00% 150.00% 100.00%
DPS 0.96 0.45 0.86 0.00 0.00 0.00 0.00 -
  YoY % 113.33% -47.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.63% 52.33% 100.00% - - - -
NAPS 0.3053 0.2823 0.1879 0.1703 0.1590 0.1179 0.0961 21.24%
  YoY % 8.15% 50.24% 10.33% 7.11% 34.86% 22.68% -
  Horiz. % 317.69% 293.76% 195.53% 177.21% 165.45% 122.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.8500 0.7150 0.7450 0.3000 0.3650 0.3200 0.3450 -
P/RPS 1.88 1.52 1.61 0.69 0.83 0.75 0.89 13.27%
  YoY % 23.68% -5.59% 133.33% -16.87% 10.67% -15.73% -
  Horiz. % 211.24% 170.79% 180.90% 77.53% 93.26% 84.27% 100.00%
P/EPS 27.18 20.78 33.38 26.40 35.10 435.94 690.00 -41.65%
  YoY % 30.80% -37.75% 26.44% -24.79% -91.95% -36.82% -
  Horiz. % 3.94% 3.01% 4.84% 3.83% 5.09% 63.18% 100.00%
EY 3.68 4.81 3.00 3.79 2.85 0.23 0.14 72.39%
  YoY % -23.49% 60.33% -20.84% 32.98% 1,139.13% 64.29% -
  Horiz. % 2,628.57% 3,435.71% 2,142.86% 2,707.14% 2,035.71% 164.29% 100.00%
DY 1.18 0.70 1.34 0.00 0.00 0.00 0.00 -
  YoY % 68.57% -47.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.06% 52.24% 100.00% - - - -
P/NAPS 2.67 2.28 3.42 1.51 1.94 2.33 2.72 -0.31%
  YoY % 17.11% -33.33% 126.49% -22.16% -16.74% -14.34% -
  Horiz. % 98.16% 83.82% 125.74% 55.51% 71.32% 85.66% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 20/02/19 22/02/18 22/02/17 24/02/16 25/02/15 26/02/14 -
Price 0.7850 0.7850 0.6650 0.4000 0.3650 0.2500 0.2800 -
P/RPS 1.74 1.67 1.44 0.92 0.83 0.59 0.72 15.84%
  YoY % 4.19% 15.97% 56.52% 10.84% 40.68% -18.06% -
  Horiz. % 241.67% 231.94% 200.00% 127.78% 115.28% 81.94% 100.00%
P/EPS 25.10 22.82 29.80 35.20 35.10 340.58 560.00 -40.39%
  YoY % 9.99% -23.42% -15.34% 0.28% -89.69% -39.18% -
  Horiz. % 4.48% 4.08% 5.32% 6.29% 6.27% 60.82% 100.00%
EY 3.98 4.38 3.36 2.84 2.85 0.29 0.18 67.49%
  YoY % -9.13% 30.36% 18.31% -0.35% 882.76% 61.11% -
  Horiz. % 2,211.11% 2,433.33% 1,866.67% 1,577.78% 1,583.33% 161.11% 100.00%
DY 1.27 0.64 1.50 0.00 0.00 0.00 0.00 -
  YoY % 98.44% -57.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.67% 42.67% 100.00% - - - -
P/NAPS 2.47 2.50 3.06 2.01 1.94 1.82 2.21 1.87%
  YoY % -1.20% -18.30% 52.24% 3.61% 6.59% -17.65% -
  Horiz. % 111.76% 113.12% 138.46% 90.95% 87.78% 82.35% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS