Highlights

[D&O] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -34.40%    YoY -     238.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 452,220 452,324 473,448 390,132 363,472 402,040 239,368 11.18%
  YoY % -0.02% -4.46% 21.36% 7.33% -9.59% 67.96% -
  Horiz. % 188.92% 188.97% 197.79% 162.98% 151.85% 167.96% 100.00%
PBT 33,008 39,472 32,696 15,224 10,824 3,916 -2,908 -
  YoY % -16.38% 20.72% 114.77% 40.65% 176.40% 234.66% -
  Horiz. % -1,135.08% -1,357.36% -1,124.35% -523.52% -372.21% -134.66% 100.00%
Tax -5,876 -8,880 -4,572 -1,176 -1,344 -3,140 -3,136 11.03%
  YoY % 33.83% -94.23% -288.78% 12.50% 57.20% -0.13% -
  Horiz. % 187.37% 283.16% 145.79% 37.50% 42.86% 100.13% 100.00%
NP 27,132 30,592 28,124 14,048 9,480 776 -6,044 -
  YoY % -11.31% 8.78% 100.20% 48.19% 1,121.65% 112.84% -
  Horiz. % -448.91% -506.15% -465.32% -232.43% -156.85% -12.84% 100.00%
NP to SH 24,160 20,528 19,944 6,708 1,984 -1,708 -8,276 -
  YoY % 17.69% 2.93% 197.32% 238.10% 216.16% 79.36% -
  Horiz. % -291.93% -248.04% -240.99% -81.05% -23.97% 20.64% 100.00%
Tax Rate 17.80 % 22.50 % 13.98 % 7.72 % 12.42 % 80.18 % - % -
  YoY % -20.89% 60.94% 81.09% -37.84% -84.51% 0.00% -
  Horiz. % 22.20% 28.06% 17.44% 9.63% 15.49% 100.00% -
Total Cost 425,088 421,732 445,324 376,084 353,992 401,264 245,412 9.58%
  YoY % 0.80% -5.30% 18.41% 6.24% -11.78% 63.51% -
  Horiz. % 173.21% 171.85% 181.46% 153.25% 144.24% 163.51% 100.00%
Net Worth 332,022 296,521 206,819 184,371 141,558 136,746 133,992 16.32%
  YoY % 11.97% 43.37% 12.18% 30.24% 3.52% 2.06% -
  Horiz. % 247.79% 221.30% 154.35% 137.60% 105.65% 102.06% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 19,944 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 100.00 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 332,022 296,521 206,819 184,371 141,558 136,746 133,992 16.32%
  YoY % 11.97% 43.37% 12.18% 30.24% 3.52% 2.06% -
  Horiz. % 247.79% 221.30% 154.35% 137.60% 105.65% 102.06% 100.00%
NOSH 1,105,269 1,007,206 997,200 986,470 991,999 1,067,500 985,238 1.93%
  YoY % 9.74% 1.00% 1.09% -0.56% -7.07% 8.35% -
  Horiz. % 112.18% 102.23% 101.21% 100.13% 100.69% 108.35% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.00 % 6.76 % 5.94 % 3.60 % 2.61 % 0.19 % -2.52 % -
  YoY % -11.24% 13.80% 65.00% 37.93% 1,273.68% 107.54% -
  Horiz. % -238.10% -268.25% -235.71% -142.86% -103.57% -7.54% 100.00%
ROE 7.28 % 6.92 % 9.64 % 3.64 % 1.40 % -1.25 % -6.18 % -
  YoY % 5.20% -28.22% 164.84% 160.00% 212.00% 79.77% -
  Horiz. % -117.80% -111.97% -155.99% -58.90% -22.65% 20.23% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 40.91 44.91 47.48 39.55 36.64 37.66 24.30 9.07%
  YoY % -8.91% -5.41% 20.05% 7.94% -2.71% 54.98% -
  Horiz. % 168.35% 184.81% 195.39% 162.76% 150.78% 154.98% 100.00%
EPS 2.20 2.04 2.00 0.68 0.20 -0.16 -0.84 -
  YoY % 7.84% 2.00% 194.12% 240.00% 225.00% 80.95% -
  Horiz. % -261.90% -242.86% -238.10% -80.95% -23.81% 19.05% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3004 0.2944 0.2074 0.1869 0.1427 0.1281 0.1360 14.11%
  YoY % 2.04% 41.95% 10.97% 30.97% 11.40% -5.81% -
  Horiz. % 220.88% 216.47% 152.50% 137.43% 104.93% 94.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,125,382
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 40.18 40.19 42.07 34.67 32.30 35.72 21.27 11.18%
  YoY % -0.02% -4.47% 21.34% 7.34% -9.57% 67.94% -
  Horiz. % 188.90% 188.95% 197.79% 163.00% 151.86% 167.94% 100.00%
EPS 2.15 1.82 1.77 0.60 0.18 -0.15 -0.74 -
  YoY % 18.13% 2.82% 195.00% 233.33% 220.00% 79.73% -
  Horiz. % -290.54% -245.95% -239.19% -81.08% -24.32% 20.27% 100.00%
DPS 0.00 0.00 1.77 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.2950 0.2635 0.1838 0.1638 0.1258 0.1215 0.1191 16.31%
  YoY % 11.95% 43.36% 12.21% 30.21% 3.54% 2.02% -
  Horiz. % 247.69% 221.24% 154.32% 137.53% 105.63% 102.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.6850 0.6100 0.6200 0.3200 0.2550 0.2600 0.1500 -
P/RPS 1.67 1.36 1.31 0.81 0.70 0.69 0.62 17.95%
  YoY % 22.79% 3.82% 61.73% 15.71% 1.45% 11.29% -
  Horiz. % 269.35% 219.35% 211.29% 130.65% 112.90% 111.29% 100.00%
P/EPS 31.34 29.93 31.00 47.06 127.50 -162.50 -17.86 -
  YoY % 4.71% -3.45% -34.13% -63.09% 178.46% -809.85% -
  Horiz. % -175.48% -167.58% -173.57% -263.49% -713.89% 909.85% 100.00%
EY 3.19 3.34 3.23 2.13 0.78 -0.62 -5.60 -
  YoY % -4.49% 3.41% 51.64% 173.08% 225.81% 88.93% -
  Horiz. % -56.96% -59.64% -57.68% -38.04% -13.93% 11.07% 100.00%
DY 0.00 0.00 3.23 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.28 2.07 2.99 1.71 1.79 2.03 1.10 12.91%
  YoY % 10.14% -30.77% 74.85% -4.47% -11.82% 84.55% -
  Horiz. % 207.27% 188.18% 271.82% 155.45% 162.73% 184.55% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 - 25/05/17 25/05/16 27/05/15 28/05/14 29/05/13 -
Price 0.6100 0.6550 0.6450 0.3000 0.2800 0.3850 0.1800 -
P/RPS 1.49 1.46 1.36 0.76 0.76 1.02 0.74 12.37%
  YoY % 2.05% 7.35% 78.95% 0.00% -25.49% 37.84% -
  Horiz. % 201.35% 197.30% 183.78% 102.70% 102.70% 137.84% 100.00%
P/EPS 27.91 32.14 32.25 44.12 140.00 -240.63 -21.43 -
  YoY % -13.16% -0.34% -26.90% -68.49% 158.18% -1,022.87% -
  Horiz. % -130.24% -149.98% -150.49% -205.88% -653.29% 1,122.87% 100.00%
EY 3.58 3.11 3.10 2.27 0.71 -0.42 -4.67 -
  YoY % 15.11% 0.32% 36.56% 219.72% 269.05% 91.01% -
  Horiz. % -76.66% -66.60% -66.38% -48.61% -15.20% 8.99% 100.00%
DY 0.00 0.00 3.10 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.03 2.22 3.11 1.61 1.96 3.01 1.32 7.43%
  YoY % -8.56% -28.62% 93.17% -17.86% -34.88% 128.03% -
  Horiz. % 153.79% 168.18% 235.61% 121.97% 148.48% 228.03% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
5. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers