Highlights

[D&O] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     76.92%    YoY -     197.32%
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 - 1,121,504
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 40.32 40.33 42.22 34.79 32.41 35.85 21.34 11.18%
  YoY % -0.02% -4.48% 21.36% 7.34% -9.60% 67.99% -
  Horiz. % 188.94% 188.99% 197.84% 163.03% 151.87% 167.99% 100.00%
EPS 2.15 1.83 1.78 0.60 0.18 -0.15 -0.74 -
  YoY % 17.49% 2.81% 196.67% 233.33% 220.00% 79.73% -
  Horiz. % -290.54% -247.30% -240.54% -81.08% -24.32% 20.27% 100.00%
DPS 0.00 0.00 1.78 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 0.2961 0.2644 0.1844 0.1644 0.1262 0.1219 0.1195 16.32%
  YoY % 11.99% 43.38% 12.17% 30.27% 3.53% 2.01% -
  Horiz. % 247.78% 221.26% 154.31% 137.57% 105.61% 102.01% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers