Highlights

[D&O] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     18.80%    YoY -     53.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 488,278 471,786 466,921 441,081 401,944 434,864 440,464 1.73%
  YoY % 3.50% 1.04% 5.86% 9.74% -7.57% -1.27% -
  Horiz. % 110.86% 107.11% 106.01% 100.14% 91.25% 98.73% 100.00%
PBT 35,338 37,480 46,778 40,941 23,205 20,045 5,006 38.46%
  YoY % -5.71% -19.88% 14.26% 76.43% 15.76% 300.37% -
  Horiz. % 705.83% 748.60% 934.33% 817.74% 463.49% 400.37% 100.00%
Tax -6,548 -6,097 -8,980 -8,036 -4,781 -1,520 -2,102 20.82%
  YoY % -7.39% 32.10% -11.75% -68.07% -214.56% 27.71% -
  Horiz. % 311.41% 289.98% 427.08% 382.18% 227.39% 72.29% 100.00%
NP 28,790 31,382 37,798 32,905 18,424 18,525 2,904 46.52%
  YoY % -8.26% -16.97% 14.87% 78.60% -0.55% 537.92% -
  Horiz. % 991.41% 1,080.67% 1,301.61% 1,133.10% 634.44% 637.92% 100.00%
NP to SH 25,776 28,025 31,513 20,572 9,965 10,890 756 79.98%
  YoY % -8.03% -11.07% 53.19% 106.44% -8.50% 1,340.56% -
  Horiz. % 3,409.52% 3,707.05% 4,168.43% 2,721.16% 1,318.17% 1,440.56% 100.00%
Tax Rate 18.53 % 16.27 % 19.20 % 19.63 % 20.60 % 7.58 % 42.00 % -12.74%
  YoY % 13.89% -15.26% -2.19% -4.71% 171.77% -81.95% -
  Horiz. % 44.12% 38.74% 45.71% 46.74% 49.05% 18.05% 100.00%
Total Cost 459,488 440,404 429,122 408,176 383,520 416,338 437,560 0.82%
  YoY % 4.33% 2.63% 5.13% 6.43% -7.88% -4.85% -
  Horiz. % 105.01% 100.65% 98.07% 93.28% 87.65% 95.15% 100.00%
Net Worth 379,747 348,179 309,647 208,938 188,030 148,093 127,575 19.92%
  YoY % 9.07% 12.44% 48.20% 11.12% 26.97% 16.08% -
  Horiz. % 297.67% 272.92% 242.72% 163.78% 147.39% 116.08% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 9,833 14,803 6,934 6,636 - - - -
  YoY % -33.58% 113.49% 4.49% 0.00% 0.00% 0.00% -
  Horiz. % 148.18% 223.07% 104.49% 100.00% - - -
Div Payout % 38.15 % 52.82 % 22.00 % 32.26 % - % - % - % -
  YoY % -27.77% 140.09% -31.80% 0.00% 0.00% 0.00% -
  Horiz. % 118.26% 163.73% 68.20% 100.00% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 379,747 348,179 309,647 208,938 188,030 148,093 127,575 19.92%
  YoY % 9.07% 12.44% 48.20% 11.12% 26.97% 16.08% -
  Horiz. % 297.67% 272.92% 242.72% 163.78% 147.39% 116.08% 100.00%
NOSH 1,134,592 1,110,265 1,040,134 995,419 983,421 972,380 945,000 3.09%
  YoY % 2.19% 6.74% 4.49% 1.22% 1.14% 2.90% -
  Horiz. % 120.06% 117.49% 110.07% 105.34% 104.07% 102.90% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.90 % 6.65 % 8.10 % 7.46 % 4.58 % 4.26 % 0.66 % 44.01%
  YoY % -11.28% -17.90% 8.58% 62.88% 7.51% 545.45% -
  Horiz. % 893.94% 1,007.58% 1,227.27% 1,130.30% 693.94% 645.45% 100.00%
ROE 6.79 % 8.05 % 10.18 % 9.85 % 5.30 % 7.35 % 0.59 % 50.20%
  YoY % -15.65% -20.92% 3.35% 85.85% -27.89% 1,145.76% -
  Horiz. % 1,150.85% 1,364.41% 1,725.42% 1,669.49% 898.31% 1,245.76% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 43.04 42.49 44.89 44.31 40.87 44.72 46.61 -1.32%
  YoY % 1.29% -5.35% 1.31% 8.42% -8.61% -4.05% -
  Horiz. % 92.34% 91.16% 96.31% 95.07% 87.69% 95.95% 100.00%
EPS 2.28 2.31 3.07 2.07 1.01 1.12 0.08 74.68%
  YoY % -1.30% -24.76% 48.31% 104.95% -9.82% 1,300.00% -
  Horiz. % 2,850.00% 2,887.50% 3,837.50% 2,587.50% 1,262.50% 1,400.00% 100.00%
DPS 0.87 1.33 0.67 0.67 0.00 0.00 0.00 -
  YoY % -34.59% 98.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.85% 198.51% 100.00% 100.00% - - -
NAPS 0.3347 0.3136 0.2977 0.2099 0.1912 0.1523 0.1350 16.32%
  YoY % 6.73% 5.34% 41.83% 9.78% 25.54% 12.81% -
  Horiz. % 247.93% 232.30% 220.52% 155.48% 141.63% 112.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,759
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 42.07 40.64 40.23 38.00 34.63 37.46 37.95 1.73%
  YoY % 3.52% 1.02% 5.87% 9.73% -7.55% -1.29% -
  Horiz. % 110.86% 107.09% 106.01% 100.13% 91.25% 98.71% 100.00%
EPS 2.22 2.41 2.71 1.77 0.86 0.94 0.07 77.82%
  YoY % -7.88% -11.07% 53.11% 105.81% -8.51% 1,242.86% -
  Horiz. % 3,171.43% 3,442.86% 3,871.43% 2,528.57% 1,228.57% 1,342.86% 100.00%
DPS 0.85 1.28 0.60 0.57 0.00 0.00 0.00 -
  YoY % -33.59% 113.33% 5.26% 0.00% 0.00% 0.00% -
  Horiz. % 149.12% 224.56% 105.26% 100.00% - - -
NAPS 0.3272 0.3000 0.2668 0.1800 0.1620 0.1276 0.1099 19.92%
  YoY % 9.07% 12.44% 48.22% 11.11% 26.96% 16.11% -
  Horiz. % 297.73% 272.98% 242.77% 163.79% 147.41% 116.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.0400 0.5800 0.9050 0.5450 0.3300 0.3350 0.3150 -
P/RPS 2.42 1.36 2.02 1.23 0.81 0.75 0.68 23.54%
  YoY % 77.94% -32.67% 64.23% 51.85% 8.00% 10.29% -
  Horiz. % 355.88% 200.00% 297.06% 180.88% 119.12% 110.29% 100.00%
P/EPS 45.78 22.98 29.87 26.37 32.57 29.91 393.75 -30.11%
  YoY % 99.22% -23.07% 13.27% -19.04% 8.89% -92.40% -
  Horiz. % 11.63% 5.84% 7.59% 6.70% 8.27% 7.60% 100.00%
EY 2.18 4.35 3.35 3.79 3.07 3.34 0.25 43.42%
  YoY % -49.89% 29.85% -11.61% 23.45% -8.08% 1,236.00% -
  Horiz. % 872.00% 1,740.00% 1,340.00% 1,516.00% 1,228.00% 1,336.00% 100.00%
DY 0.83 2.30 0.74 1.22 0.00 0.00 0.00 -
  YoY % -63.91% 210.81% -39.34% 0.00% 0.00% 0.00% -
  Horiz. % 68.03% 188.52% 60.66% 100.00% - - -
P/NAPS 3.11 1.85 3.04 2.60 1.73 2.20 2.33 4.93%
  YoY % 68.11% -39.14% 16.92% 50.29% -21.36% -5.58% -
  Horiz. % 133.48% 79.40% 130.47% 111.59% 74.25% 94.42% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 27/11/19 28/11/18 29/11/17 24/11/16 25/11/15 19/11/14 -
Price 1.5200 0.6900 0.8450 0.6700 0.3050 0.3800 0.2700 -
P/RPS 3.53 1.62 1.88 1.51 0.75 0.85 0.58 35.08%
  YoY % 117.90% -13.83% 24.50% 101.33% -11.76% 46.55% -
  Horiz. % 608.62% 279.31% 324.14% 260.34% 129.31% 146.55% 100.00%
P/EPS 66.91 27.34 27.89 32.42 30.10 33.93 337.50 -23.62%
  YoY % 144.73% -1.97% -13.97% 7.71% -11.29% -89.95% -
  Horiz. % 19.83% 8.10% 8.26% 9.61% 8.92% 10.05% 100.00%
EY 1.49 3.66 3.59 3.08 3.32 2.95 0.30 30.59%
  YoY % -59.29% 1.95% 16.56% -7.23% 12.54% 883.33% -
  Horiz. % 496.67% 1,220.00% 1,196.67% 1,026.67% 1,106.67% 983.33% 100.00%
DY 0.57 1.93 0.79 1.00 0.00 0.00 0.00 -
  YoY % -70.47% 144.30% -21.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.00% 193.00% 79.00% 100.00% - - -
P/NAPS 4.54 2.20 2.84 3.19 1.60 2.50 2.00 14.63%
  YoY % 106.36% -22.54% -10.97% 99.38% -36.00% 25.00% -
  Horiz. % 227.00% 110.00% 142.00% 159.50% 80.00% 125.00% 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.
 


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
 
 

463  393  649  1037 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.10+0.01 
 DNEX-WD 0.060.00 
 PBBANK 4.47+0.21 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.03+0.005 
 AT 0.1750.00 
 PBBANK-C57 0.18+0.04 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS