Highlights

[D&O] YoY Annualized Quarter Result on 2019-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -0.62%    YoY -     -9.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 456,182 452,690 440,264 396,746 407,906 448,792 264,064 9.54%
  YoY % 0.77% 2.82% 10.97% -2.74% -9.11% 69.96% -
  Horiz. % 172.75% 171.43% 166.73% 150.25% 154.47% 169.96% 100.00%
PBT 32,806 43,334 31,656 20,966 17,684 6,150 1,510 67.00%
  YoY % -24.30% 36.89% 50.99% 18.56% 187.54% 307.28% -
  Horiz. % 2,172.58% 2,869.80% 2,096.42% 1,388.48% 1,171.13% 407.28% 100.00%
Tax -5,816 -9,778 -4,384 -1,806 -1,294 -2,738 -2,332 16.44%
  YoY % 40.52% -123.04% -142.75% -39.57% 52.74% -17.41% -
  Horiz. % 249.40% 419.30% 187.99% 77.44% 55.49% 117.41% 100.00%
NP 26,990 33,556 27,272 19,160 16,390 3,412 -822 -
  YoY % -19.57% 23.04% 42.34% 16.90% 380.36% 515.09% -
  Horiz. % -3,283.45% -4,082.24% -3,317.76% -2,330.90% -1,993.92% -415.09% 100.00%
NP to SH 24,010 26,526 17,398 9,908 9,022 -280 -3,534 -
  YoY % -9.49% 52.47% 75.60% 9.82% 3,322.14% 92.08% -
  Horiz. % -679.40% -750.59% -492.30% -280.36% -255.29% 7.92% 100.00%
Tax Rate 17.73 % 22.56 % 13.85 % 8.61 % 7.32 % 44.52 % 154.44 % -30.27%
  YoY % -21.41% 62.89% 60.86% 17.62% -83.56% -71.17% -
  Horiz. % 11.48% 14.61% 8.97% 5.57% 4.74% 28.83% 100.00%
Total Cost 429,192 419,134 412,992 377,586 391,516 445,380 264,886 8.37%
  YoY % 2.40% 1.49% 9.38% -3.56% -12.09% 68.14% -
  Horiz. % 162.03% 158.23% 155.91% 142.55% 147.81% 168.14% 100.00%
Net Worth 334,618 297,930 201,362 186,369 145,332 0 122,511 18.22%
  YoY % 12.31% 47.96% 8.04% 28.24% 0.00% 0.00% -
  Horiz. % 273.13% 243.19% 164.36% 152.12% 118.63% 0.00% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 11,080 - 9,885 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 81.22% 0.00% 100.00% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 334,618 297,930 201,362 186,369 145,332 0 122,511 18.22%
  YoY % 12.31% 47.96% 8.04% 28.24% 0.00% 0.00% -
  Horiz. % 273.13% 243.19% 164.36% 152.12% 118.63% 0.00% 100.00%
NOSH 1,108,009 1,038,087 988,522 990,800 980,652 1,400,000 981,666 2.04%
  YoY % 6.74% 5.01% -0.23% 1.03% -29.95% 42.61% -
  Horiz. % 112.87% 105.75% 100.70% 100.93% 99.90% 142.61% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.92 % 7.41 % 6.19 % 4.83 % 4.02 % 0.76 % -0.31 % -
  YoY % -20.11% 19.71% 28.16% 20.15% 428.95% 345.16% -
  Horiz. % -1,909.68% -2,390.32% -1,996.77% -1,558.06% -1,296.77% -245.16% 100.00%
ROE 7.18 % 8.90 % 8.64 % 5.32 % 6.21 % - % -2.88 % -
  YoY % -19.33% 3.01% 62.41% -14.33% 0.00% 0.00% -
  Horiz. % -249.31% -309.03% -300.00% -184.72% -215.62% 0.00% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 41.17 43.61 44.54 40.04 41.60 32.06 26.90 7.35%
  YoY % -5.60% -2.09% 11.24% -3.75% 29.76% 19.18% -
  Horiz. % 153.05% 162.12% 165.58% 148.85% 154.65% 119.18% 100.00%
EPS 1.82 2.60 1.76 1.00 0.92 -0.02 -0.36 -
  YoY % -30.00% 47.73% 76.00% 8.70% 4,700.00% 94.44% -
  Horiz. % -505.56% -722.22% -488.89% -277.78% -255.56% 5.56% 100.00%
DPS 1.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 0.3020 0.2870 0.2037 0.1881 0.1482 0.0000 0.1248 15.86%
  YoY % 5.23% 40.89% 8.29% 26.92% 0.00% 0.00% -
  Horiz. % 241.99% 229.97% 163.22% 150.72% 118.75% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 40.68 40.36 39.26 35.38 36.37 40.02 23.55 9.53%
  YoY % 0.79% 2.80% 10.97% -2.72% -9.12% 69.94% -
  Horiz. % 172.74% 171.38% 166.71% 150.23% 154.44% 169.94% 100.00%
EPS 2.14 2.37 1.55 0.88 0.80 -0.02 -0.32 -
  YoY % -9.70% 52.90% 76.14% 10.00% 4,100.00% 93.75% -
  Horiz. % -668.75% -740.62% -484.38% -275.00% -250.00% 6.25% 100.00%
DPS 0.99 0.00 0.88 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.50% 0.00% 100.00% - - - -
NAPS 0.2984 0.2657 0.1795 0.1662 0.1296 0.0000 0.1092 18.23%
  YoY % 12.31% 48.02% 8.00% 28.24% 0.00% 0.00% -
  Horiz. % 273.26% 243.32% 164.38% 152.20% 118.68% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5200 0.7100 0.6250 0.2650 0.2650 0.3600 0.1750 -
P/RPS 1.26 1.63 1.40 0.66 0.64 1.12 0.65 11.66%
  YoY % -22.70% 16.43% 112.12% 3.13% -42.86% 72.31% -
  Horiz. % 193.85% 250.77% 215.38% 101.54% 98.46% 172.31% 100.00%
P/EPS 24.00 27.79 35.51 26.50 28.80 -1,800.00 -48.61 -
  YoY % -13.64% -21.74% 34.00% -7.99% 101.60% -3,602.94% -
  Horiz. % -49.37% -57.17% -73.05% -54.52% -59.25% 3,702.94% 100.00%
EY 4.17 3.60 2.82 3.77 3.47 -0.06 -2.06 -
  YoY % 15.83% 27.66% -25.20% 8.65% 5,883.33% 97.09% -
  Horiz. % -202.43% -174.76% -136.89% -183.01% -168.45% 2.91% 100.00%
DY 1.92 0.00 1.60 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 100.00% - - - -
P/NAPS 1.72 2.47 3.07 1.41 1.79 0.00 1.40 3.49%
  YoY % -30.36% -19.54% 117.73% -21.23% 0.00% 0.00% -
  Horiz. % 122.86% 176.43% 219.29% 100.71% 127.86% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 21/08/18 30/08/17 29/08/16 19/08/15 27/08/14 29/08/13 -
Price 0.5500 0.7500 0.6050 0.3500 0.2600 0.3400 0.3400 -
P/RPS 1.34 1.72 1.36 0.87 0.63 1.06 1.26 1.03%
  YoY % -22.09% 26.47% 56.32% 38.10% -40.57% -15.87% -
  Horiz. % 106.35% 136.51% 107.94% 69.05% 50.00% 84.13% 100.00%
P/EPS 25.38 29.35 34.38 35.00 28.26 -1,700.00 -94.44 -
  YoY % -13.53% -14.63% -1.77% 23.85% 101.66% -1,700.08% -
  Horiz. % -26.87% -31.08% -36.40% -37.06% -29.92% 1,800.08% 100.00%
EY 3.94 3.41 2.91 2.86 3.54 -0.06 -1.06 -
  YoY % 15.54% 17.18% 1.75% -19.21% 6,000.00% 94.34% -
  Horiz. % -371.70% -321.70% -274.53% -269.81% -333.96% 5.66% 100.00%
DY 1.82 0.00 1.65 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.30% 0.00% 100.00% - - - -
P/NAPS 1.82 2.61 2.97 1.86 1.75 0.00 2.72 -6.47%
  YoY % -30.27% -12.12% 59.68% 6.29% 0.00% 0.00% -
  Horiz. % 66.91% 95.96% 109.19% 68.38% 64.34% 0.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers