Highlights

[D&O] YoY Annualized Quarter 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 -     -12.77%    YoY -     75.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 414,702 456,182 452,690 440,264 396,746 407,906 448,792 -1.31%
  YoY % -9.09% 0.77% 2.82% 10.97% -2.74% -9.11% -
  Horiz. % 92.40% 101.65% 100.87% 98.10% 88.40% 90.89% 100.00%
PBT 12,948 32,806 43,334 31,656 20,966 17,684 6,150 13.20%
  YoY % -60.53% -24.30% 36.89% 50.99% 18.56% 187.54% -
  Horiz. % 210.54% 533.43% 704.62% 514.73% 340.91% 287.54% 100.00%
Tax -2,630 -5,816 -9,778 -4,384 -1,806 -1,294 -2,738 -0.67%
  YoY % 54.78% 40.52% -123.04% -142.75% -39.57% 52.74% -
  Horiz. % 96.06% 212.42% 357.12% 160.12% 65.96% 47.26% 100.00%
NP 10,318 26,990 33,556 27,272 19,160 16,390 3,412 20.23%
  YoY % -61.77% -19.57% 23.04% 42.34% 16.90% 380.36% -
  Horiz. % 302.40% 791.03% 983.47% 799.30% 561.55% 480.36% 100.00%
NP to SH 9,200 24,010 26,526 17,398 9,908 9,022 -280 -
  YoY % -61.68% -9.49% 52.47% 75.60% 9.82% 3,322.14% -
  Horiz. % -3,285.71% -8,575.00% -9,473.57% -6,213.57% -3,538.57% -3,222.14% 100.00%
Tax Rate 20.31 % 17.73 % 22.56 % 13.85 % 8.61 % 7.32 % 44.52 % -12.25%
  YoY % 14.55% -21.41% 62.89% 60.86% 17.62% -83.56% -
  Horiz. % 45.62% 39.82% 50.67% 31.11% 19.34% 16.44% 100.00%
Total Cost 404,384 429,192 419,134 412,992 377,586 391,516 445,380 -1.60%
  YoY % -5.78% 2.40% 1.49% 9.38% -3.56% -12.09% -
  Horiz. % 90.80% 96.37% 94.11% 92.73% 84.78% 87.91% 100.00%
Net Worth 360,624 334,618 297,930 201,362 186,369 145,332 0 -
  YoY % 7.77% 12.31% 47.96% 8.04% 28.24% 0.00% -
  Horiz. % 248.14% 230.24% 205.00% 138.55% 128.24% 100.00% -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 11,080 - 9,885 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.09% 0.00% 100.00% - - -
Div Payout % - % 46.15 % - % 56.82 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.22% 0.00% 100.00% - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 360,624 334,618 297,930 201,362 186,369 145,332 0 -
  YoY % 7.77% 12.31% 47.96% 8.04% 28.24% 0.00% -
  Horiz. % 248.14% 230.24% 205.00% 138.55% 128.24% 100.00% -
NOSH 1,127,305 1,108,009 1,038,087 988,522 990,800 980,652 1,400,000 -3.54%
  YoY % 1.74% 6.74% 5.01% -0.23% 1.03% -29.95% -
  Horiz. % 80.52% 79.14% 74.15% 70.61% 70.77% 70.05% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.49 % 5.92 % 7.41 % 6.19 % 4.83 % 4.02 % 0.76 % 21.85%
  YoY % -57.94% -20.11% 19.71% 28.16% 20.15% 428.95% -
  Horiz. % 327.63% 778.95% 975.00% 814.47% 635.53% 528.95% 100.00%
ROE 2.55 % 7.18 % 8.90 % 8.64 % 5.32 % 6.21 % - % -
  YoY % -64.48% -19.33% 3.01% 62.41% -14.33% 0.00% -
  Horiz. % 41.06% 115.62% 143.32% 139.13% 85.67% 100.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 36.79 41.17 43.61 44.54 40.04 41.60 32.06 2.32%
  YoY % -10.64% -5.60% -2.09% 11.24% -3.75% 29.76% -
  Horiz. % 114.75% 128.42% 136.03% 138.93% 124.89% 129.76% 100.00%
EPS 0.82 1.82 2.60 1.76 1.00 0.92 -0.02 -
  YoY % -54.95% -30.00% 47.73% 76.00% 8.70% 4,700.00% -
  Horiz. % -4,100.00% -9,100.00% -13,000.00% -8,800.00% -5,000.00% -4,600.00% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% - - -
NAPS 0.3199 0.3020 0.2870 0.2037 0.1881 0.1482 0.0000 -
  YoY % 5.93% 5.23% 40.89% 8.29% 26.92% 0.00% -
  Horiz. % 215.86% 203.78% 193.66% 137.45% 126.92% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,160,759
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 35.73 39.30 39.00 37.93 34.18 35.14 38.66 -1.30%
  YoY % -9.08% 0.77% 2.82% 10.97% -2.73% -9.11% -
  Horiz. % 92.42% 101.66% 100.88% 98.11% 88.41% 90.89% 100.00%
EPS 0.79 2.07 2.29 1.50 0.85 0.78 -0.02 -
  YoY % -61.84% -9.61% 52.67% 76.47% 8.97% 4,000.00% -
  Horiz. % -3,950.00% -10,350.00% -11,450.00% -7,500.00% -4,250.00% -3,900.00% 100.00%
DPS 0.00 0.95 0.00 0.85 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.76% 0.00% 100.00% - - -
NAPS 0.3107 0.2883 0.2567 0.1735 0.1606 0.1252 0.0000 -
  YoY % 7.77% 12.31% 47.95% 8.03% 28.27% 0.00% -
  Horiz. % 248.16% 230.27% 205.03% 138.58% 128.27% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7250 0.5200 0.7100 0.6250 0.2650 0.2650 0.3600 -
P/RPS 1.97 1.26 1.63 1.40 0.66 0.64 1.12 9.86%
  YoY % 56.35% -22.70% 16.43% 112.12% 3.13% -42.86% -
  Horiz. % 175.89% 112.50% 145.54% 125.00% 58.93% 57.14% 100.00%
P/EPS 88.84 24.00 27.79 35.51 26.50 28.80 -1,800.00 -
  YoY % 270.17% -13.64% -21.74% 34.00% -7.99% 101.60% -
  Horiz. % -4.94% -1.33% -1.54% -1.97% -1.47% -1.60% 100.00%
EY 1.13 4.17 3.60 2.82 3.77 3.47 -0.06 -
  YoY % -72.90% 15.83% 27.66% -25.20% 8.65% 5,883.33% -
  Horiz. % -1,883.33% -6,950.00% -6,000.00% -4,700.00% -6,283.33% -5,783.33% 100.00%
DY 0.00 1.92 0.00 1.60 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 100.00% - - -
P/NAPS 2.27 1.72 2.47 3.07 1.41 1.79 0.00 -
  YoY % 31.98% -30.36% -19.54% 117.73% -21.23% 0.00% -
  Horiz. % 126.82% 96.09% 137.99% 171.51% 78.77% 100.00% -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 21/08/19 21/08/18 30/08/17 29/08/16 19/08/15 27/08/14 -
Price 0.8450 0.5500 0.7500 0.6050 0.3500 0.2600 0.3400 -
P/RPS 2.30 1.34 1.72 1.36 0.87 0.63 1.06 13.77%
  YoY % 71.64% -22.09% 26.47% 56.32% 38.10% -40.57% -
  Horiz. % 216.98% 126.42% 162.26% 128.30% 82.08% 59.43% 100.00%
P/EPS 103.54 25.38 29.35 34.38 35.00 28.26 -1,700.00 -
  YoY % 307.96% -13.53% -14.63% -1.77% 23.85% 101.66% -
  Horiz. % -6.09% -1.49% -1.73% -2.02% -2.06% -1.66% 100.00%
EY 0.97 3.94 3.41 2.91 2.86 3.54 -0.06 -
  YoY % -75.38% 15.54% 17.18% 1.75% -19.21% 6,000.00% -
  Horiz. % -1,616.67% -6,566.67% -5,683.33% -4,850.00% -4,766.67% -5,900.00% 100.00%
DY 0.00 1.82 0.00 1.65 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.30% 0.00% 100.00% - - -
P/NAPS 2.64 1.82 2.61 2.97 1.86 1.75 0.00 -
  YoY % 45.05% -30.27% -12.12% 59.68% 6.29% 0.00% -
  Horiz. % 150.86% 104.00% 149.14% 169.71% 106.29% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

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