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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 472,756 452,220 452,324 473,448 390,132 363,472 402,040 2.73%
  YoY % 4.54% -0.02% -4.46% 21.36% 7.33% -9.59% -
  Horiz. % 117.59% 112.48% 112.51% 117.76% 97.04% 90.41% 100.00%
PBT 21,964 33,008 39,472 32,696 15,224 10,824 3,916 33.26%
  YoY % -33.46% -16.38% 20.72% 114.77% 40.65% 176.40% -
  Horiz. % 560.88% 842.90% 1,007.97% 834.93% 388.76% 276.40% 100.00%
Tax -4,480 -5,876 -8,880 -4,572 -1,176 -1,344 -3,140 6.10%
  YoY % 23.76% 33.83% -94.23% -288.78% 12.50% 57.20% -
  Horiz. % 142.68% 187.13% 282.80% 145.61% 37.45% 42.80% 100.00%
NP 17,484 27,132 30,592 28,124 14,048 9,480 776 67.98%
  YoY % -35.56% -11.31% 8.78% 100.20% 48.19% 1,121.65% -
  Horiz. % 2,253.09% 3,496.39% 3,942.27% 3,624.23% 1,810.31% 1,221.65% 100.00%
NP to SH 15,656 24,160 20,528 19,944 6,708 1,984 -1,708 -
  YoY % -35.20% 17.69% 2.93% 197.32% 238.10% 216.16% -
  Horiz. % -916.63% -1,414.52% -1,201.87% -1,167.68% -392.74% -116.16% 100.00%
Tax Rate 20.40 % 17.80 % 22.50 % 13.98 % 7.72 % 12.42 % 80.18 % -20.38%
  YoY % 14.61% -20.89% 60.94% 81.09% -37.84% -84.51% -
  Horiz. % 25.44% 22.20% 28.06% 17.44% 9.63% 15.49% 100.00%
Total Cost 455,272 425,088 421,732 445,324 376,084 353,992 401,264 2.12%
  YoY % 7.10% 0.80% -5.30% 18.41% 6.24% -11.78% -
  Horiz. % 113.46% 105.94% 105.10% 110.98% 93.72% 88.22% 100.00%
Net Worth 356,737 332,022 296,521 206,819 184,371 141,558 136,746 17.31%
  YoY % 7.44% 11.97% 43.37% 12.18% 30.24% 3.52% -
  Horiz. % 260.87% 242.80% 216.84% 151.24% 134.83% 103.52% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - 19,944 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 356,737 332,022 296,521 206,819 184,371 141,558 136,746 17.31%
  YoY % 7.44% 11.97% 43.37% 12.18% 30.24% 3.52% -
  Horiz. % 260.87% 242.80% 216.84% 151.24% 134.83% 103.52% 100.00%
NOSH 1,119,001 1,105,269 1,007,206 997,200 986,470 991,999 1,067,500 0.79%
  YoY % 1.24% 9.74% 1.00% 1.09% -0.56% -7.07% -
  Horiz. % 104.82% 103.54% 94.35% 93.41% 92.41% 92.93% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.70 % 6.00 % 6.76 % 5.94 % 3.60 % 2.61 % 0.19 % 63.95%
  YoY % -38.33% -11.24% 13.80% 65.00% 37.93% 1,273.68% -
  Horiz. % 1,947.37% 3,157.89% 3,557.90% 3,126.32% 1,894.74% 1,373.68% 100.00%
ROE 4.39 % 7.28 % 6.92 % 9.64 % 3.64 % 1.40 % -1.25 % -
  YoY % -39.70% 5.20% -28.22% 164.84% 160.00% 212.00% -
  Horiz. % -351.20% -582.40% -553.60% -771.20% -291.20% -112.00% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 42.25 40.91 44.91 47.48 39.55 36.64 37.66 1.93%
  YoY % 3.28% -8.91% -5.41% 20.05% 7.94% -2.71% -
  Horiz. % 112.19% 108.63% 119.25% 126.08% 105.02% 97.29% 100.00%
EPS 1.40 2.20 2.04 2.00 0.68 0.20 -0.16 -
  YoY % -36.36% 7.84% 2.00% 194.12% 240.00% 225.00% -
  Horiz. % -875.00% -1,375.00% -1,275.00% -1,250.00% -425.00% -125.00% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3188 0.3004 0.2944 0.2074 0.1869 0.1427 0.1281 16.40%
  YoY % 6.13% 2.04% 41.95% 10.97% 30.97% 11.40% -
  Horiz. % 248.87% 234.50% 229.82% 161.90% 145.90% 111.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,141,100
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 41.43 39.63 39.64 41.49 34.19 31.85 35.23 2.74%
  YoY % 4.54% -0.03% -4.46% 21.35% 7.35% -9.59% -
  Horiz. % 117.60% 112.49% 112.52% 117.77% 97.05% 90.41% 100.00%
EPS 1.37 2.12 1.80 1.75 0.59 0.17 -0.15 -
  YoY % -35.38% 17.78% 2.86% 196.61% 247.06% 213.33% -
  Horiz. % -913.33% -1,413.33% -1,200.00% -1,166.67% -393.33% -113.33% 100.00%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3126 0.2910 0.2599 0.1812 0.1616 0.1241 0.1198 17.32%
  YoY % 7.42% 11.97% 43.43% 12.13% 30.22% 3.59% -
  Horiz. % 260.93% 242.90% 216.94% 151.25% 134.89% 103.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.5300 0.6850 0.6100 0.6200 0.3200 0.2550 0.2600 -
P/RPS 1.25 1.67 1.36 1.31 0.81 0.70 0.69 10.40%
  YoY % -25.15% 22.79% 3.82% 61.73% 15.71% 1.45% -
  Horiz. % 181.16% 242.03% 197.10% 189.86% 117.39% 101.45% 100.00%
P/EPS 37.88 31.34 29.93 31.00 47.06 127.50 -162.50 -
  YoY % 20.87% 4.71% -3.45% -34.13% -63.09% 178.46% -
  Horiz. % -23.31% -19.29% -18.42% -19.08% -28.96% -78.46% 100.00%
EY 2.64 3.19 3.34 3.23 2.13 0.78 -0.62 -
  YoY % -17.24% -4.49% 3.41% 51.64% 173.08% 225.81% -
  Horiz. % -425.81% -514.52% -538.71% -520.97% -343.55% -125.81% 100.00%
DY 0.00 0.00 0.00 3.23 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.66 2.28 2.07 2.99 1.71 1.79 2.03 -3.30%
  YoY % -27.19% 10.14% -30.77% 74.85% -4.47% -11.82% -
  Horiz. % 81.77% 112.32% 101.97% 147.29% 84.24% 88.18% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 16/06/20 23/05/19 - 25/05/17 25/05/16 27/05/15 28/05/14 -
Price 0.7550 0.6100 0.6550 0.6450 0.3000 0.2800 0.3850 -
P/RPS 1.79 1.49 1.46 1.36 0.76 0.76 1.02 9.82%
  YoY % 20.13% 2.05% 7.35% 78.95% 0.00% -25.49% -
  Horiz. % 175.49% 146.08% 143.14% 133.33% 74.51% 74.51% 100.00%
P/EPS 53.96 27.91 32.14 32.25 44.12 140.00 -240.63 -
  YoY % 93.34% -13.16% -0.34% -26.90% -68.49% 158.18% -
  Horiz. % -22.42% -11.60% -13.36% -13.40% -18.34% -58.18% 100.00%
EY 1.85 3.58 3.11 3.10 2.27 0.71 -0.42 -
  YoY % -48.32% 15.11% 0.32% 36.56% 219.72% 269.05% -
  Horiz. % -440.48% -852.38% -740.48% -738.10% -540.48% -169.05% 100.00%
DY 0.00 0.00 0.00 3.10 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.37 2.03 2.22 3.11 1.61 1.96 3.01 -3.90%
  YoY % 16.75% -8.56% -28.62% 93.17% -17.86% -34.88% -
  Horiz. % 78.74% 67.44% 73.75% 103.32% 53.49% 65.12% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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