Highlights

[D&O] YoY Cumulative Quarter Result on 2017-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     74.47%    YoY -     75.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 207,351 228,091 226,345 220,132 198,373 203,953 224,396 -1.31%
  YoY % -9.09% 0.77% 2.82% 10.97% -2.74% -9.11% -
  Horiz. % 92.40% 101.65% 100.87% 98.10% 88.40% 90.89% 100.00%
PBT 6,474 16,403 21,667 15,828 10,483 8,842 3,075 13.20%
  YoY % -60.53% -24.30% 36.89% 50.99% 18.56% 187.54% -
  Horiz. % 210.54% 533.43% 704.62% 514.73% 340.91% 287.54% 100.00%
Tax -1,315 -2,908 -4,889 -2,192 -903 -647 -1,369 -0.67%
  YoY % 54.78% 40.52% -123.04% -142.75% -39.57% 52.74% -
  Horiz. % 96.06% 212.42% 357.12% 160.12% 65.96% 47.26% 100.00%
NP 5,159 13,495 16,778 13,636 9,580 8,195 1,706 20.23%
  YoY % -61.77% -19.57% 23.04% 42.34% 16.90% 380.36% -
  Horiz. % 302.40% 791.03% 983.47% 799.30% 561.55% 480.36% 100.00%
NP to SH 4,600 12,005 13,263 8,699 4,954 4,511 -140 -
  YoY % -61.68% -9.49% 52.47% 75.60% 9.82% 3,322.14% -
  Horiz. % -3,285.71% -8,575.00% -9,473.57% -6,213.57% -3,538.57% -3,222.14% 100.00%
Tax Rate 20.31 % 17.73 % 22.56 % 13.85 % 8.61 % 7.32 % 44.52 % -12.25%
  YoY % 14.55% -21.41% 62.89% 60.86% 17.62% -83.56% -
  Horiz. % 45.62% 39.82% 50.67% 31.11% 19.34% 16.44% 100.00%
Total Cost 202,192 214,596 209,567 206,496 188,793 195,758 222,690 -1.60%
  YoY % -5.78% 2.40% 1.49% 9.38% -3.56% -12.09% -
  Horiz. % 90.80% 96.37% 94.11% 92.73% 84.78% 87.91% 100.00%
Net Worth 360,624 334,618 297,930 201,362 186,369 145,332 0 -
  YoY % 7.77% 12.31% 47.96% 8.04% 28.24% 0.00% -
  Horiz. % 248.14% 230.24% 205.00% 138.55% 128.24% 100.00% -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 5,540 - 4,942 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 81.22% 0.00% 100.00% - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 360,624 334,618 297,930 201,362 186,369 145,332 0 -
  YoY % 7.77% 12.31% 47.96% 8.04% 28.24% 0.00% -
  Horiz. % 248.14% 230.24% 205.00% 138.55% 128.24% 100.00% -
NOSH 1,127,305 1,108,009 1,038,087 988,522 990,800 980,652 1,400,000 -3.54%
  YoY % 1.74% 6.74% 5.01% -0.23% 1.03% -29.95% -
  Horiz. % 80.52% 79.14% 74.15% 70.61% 70.77% 70.05% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.49 % 5.92 % 7.41 % 6.19 % 4.83 % 4.02 % 0.76 % 21.85%
  YoY % -57.94% -20.11% 19.71% 28.16% 20.15% 428.95% -
  Horiz. % 327.63% 778.95% 975.00% 814.47% 635.53% 528.95% 100.00%
ROE 1.28 % 3.59 % 4.45 % 4.32 % 2.66 % 3.10 % - % -
  YoY % -64.35% -19.33% 3.01% 62.41% -14.19% 0.00% -
  Horiz. % 41.29% 115.81% 143.55% 139.35% 85.81% 100.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 18.39 20.59 21.80 22.27 20.02 20.80 16.03 2.31%
  YoY % -10.68% -5.55% -2.11% 11.24% -3.75% 29.76% -
  Horiz. % 114.72% 128.45% 135.99% 138.93% 124.89% 129.76% 100.00%
EPS 0.41 0.91 1.30 0.88 0.50 0.46 -0.01 -
  YoY % -54.95% -30.00% 47.73% 76.00% 8.70% 4,700.00% -
  Horiz. % -4,100.00% -9,100.00% -13,000.00% -8,800.00% -5,000.00% -4,600.00% 100.00%
DPS 0.00 0.50 0.00 0.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% - - -
NAPS 0.3199 0.3020 0.2870 0.2037 0.1881 0.1482 0.0000 -
  YoY % 5.93% 5.23% 40.89% 8.29% 26.92% 0.00% -
  Horiz. % 215.86% 203.78% 193.66% 137.45% 126.92% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,160,080
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 17.87 19.66 19.51 18.98 17.10 17.58 19.34 -1.31%
  YoY % -9.10% 0.77% 2.79% 10.99% -2.73% -9.10% -
  Horiz. % 92.40% 101.65% 100.88% 98.14% 88.42% 90.90% 100.00%
EPS 0.40 1.03 1.14 0.75 0.43 0.39 -0.01 -
  YoY % -61.17% -9.65% 52.00% 74.42% 10.26% 4,000.00% -
  Horiz. % -4,000.00% -10,300.00% -11,400.00% -7,500.00% -4,300.00% -3,900.00% 100.00%
DPS 0.00 0.48 0.00 0.43 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.63% 0.00% 100.00% - - -
NAPS 0.3109 0.2884 0.2568 0.1736 0.1607 0.1253 0.0000 -
  YoY % 7.80% 12.31% 47.93% 8.03% 28.25% 0.00% -
  Horiz. % 248.12% 230.17% 204.95% 138.55% 128.25% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7250 0.5200 0.7100 0.6250 0.2650 0.2650 0.3600 -
P/RPS 3.94 2.53 3.26 2.81 1.32 1.27 2.25 9.78%
  YoY % 55.73% -22.39% 16.01% 112.88% 3.94% -43.56% -
  Horiz. % 175.11% 112.44% 144.89% 124.89% 58.67% 56.44% 100.00%
P/EPS 177.67 47.99 55.57 71.02 53.00 57.61 -3,600.00 -
  YoY % 270.22% -13.64% -21.75% 34.00% -8.00% 101.60% -
  Horiz. % -4.94% -1.33% -1.54% -1.97% -1.47% -1.60% 100.00%
EY 0.56 2.08 1.80 1.41 1.89 1.74 -0.03 -
  YoY % -73.08% 15.56% 27.66% -25.40% 8.62% 5,900.00% -
  Horiz. % -1,866.67% -6,933.33% -6,000.00% -4,700.00% -6,300.00% -5,800.00% 100.00%
DY 0.00 0.96 0.00 0.80 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 100.00% - - -
P/NAPS 2.27 1.72 2.47 3.07 1.41 1.79 0.00 -
  YoY % 31.98% -30.36% -19.54% 117.73% -21.23% 0.00% -
  Horiz. % 126.82% 96.09% 137.99% 171.51% 78.77% 100.00% -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 21/08/19 21/08/18 30/08/17 29/08/16 19/08/15 27/08/14 -
Price 0.8450 0.5500 0.7500 0.6050 0.3500 0.2600 0.3400 -
P/RPS 4.59 2.67 3.44 2.72 1.75 1.25 2.12 13.73%
  YoY % 71.91% -22.38% 26.47% 55.43% 40.00% -41.04% -
  Horiz. % 216.51% 125.94% 162.26% 128.30% 82.55% 58.96% 100.00%
P/EPS 207.08 50.76 58.70 68.75 70.00 56.52 -3,400.00 -
  YoY % 307.96% -13.53% -14.62% -1.79% 23.85% 101.66% -
  Horiz. % -6.09% -1.49% -1.73% -2.02% -2.06% -1.66% 100.00%
EY 0.48 1.97 1.70 1.45 1.43 1.77 -0.03 -
  YoY % -75.63% 15.88% 17.24% 1.40% -19.21% 6,000.00% -
  Horiz. % -1,600.00% -6,566.67% -5,666.67% -4,833.33% -4,766.67% -5,900.00% 100.00%
DY 0.00 0.91 0.00 0.83 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.64% 0.00% 100.00% - - -
P/NAPS 2.64 1.82 2.61 2.97 1.86 1.75 0.00 -
  YoY % 45.05% -30.27% -12.12% 59.68% 6.29% 0.00% -
  Horiz. % 150.86% 104.00% 149.14% 169.71% 106.29% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS