Highlights

[D&O] YoY Cumulative Quarter Result on 2019-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     98.76%    YoY -     -9.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 228,091 226,345 220,132 198,373 203,953 224,396 132,032 9.54%
  YoY % 0.77% 2.82% 10.97% -2.74% -9.11% 69.96% -
  Horiz. % 172.75% 171.43% 166.73% 150.25% 154.47% 169.96% 100.00%
PBT 16,403 21,667 15,828 10,483 8,842 3,075 755 67.00%
  YoY % -24.30% 36.89% 50.99% 18.56% 187.54% 307.28% -
  Horiz. % 2,172.58% 2,869.80% 2,096.42% 1,388.48% 1,171.13% 407.28% 100.00%
Tax -2,908 -4,889 -2,192 -903 -647 -1,369 -1,166 16.44%
  YoY % 40.52% -123.04% -142.75% -39.57% 52.74% -17.41% -
  Horiz. % 249.40% 419.30% 187.99% 77.44% 55.49% 117.41% 100.00%
NP 13,495 16,778 13,636 9,580 8,195 1,706 -411 -
  YoY % -19.57% 23.04% 42.34% 16.90% 380.36% 515.09% -
  Horiz. % -3,283.45% -4,082.24% -3,317.76% -2,330.90% -1,993.92% -415.09% 100.00%
NP to SH 12,005 13,263 8,699 4,954 4,511 -140 -1,767 -
  YoY % -9.49% 52.47% 75.60% 9.82% 3,322.14% 92.08% -
  Horiz. % -679.40% -750.59% -492.30% -280.36% -255.29% 7.92% 100.00%
Tax Rate 17.73 % 22.56 % 13.85 % 8.61 % 7.32 % 44.52 % 154.44 % -30.27%
  YoY % -21.41% 62.89% 60.86% 17.62% -83.56% -71.17% -
  Horiz. % 11.48% 14.61% 8.97% 5.57% 4.74% 28.83% 100.00%
Total Cost 214,596 209,567 206,496 188,793 195,758 222,690 132,443 8.37%
  YoY % 2.40% 1.49% 9.38% -3.56% -12.09% 68.14% -
  Horiz. % 162.03% 158.23% 155.91% 142.55% 147.81% 168.14% 100.00%
Net Worth 334,618 297,930 201,362 186,369 145,332 0 122,511 18.22%
  YoY % 12.31% 47.96% 8.04% 28.24% 0.00% 0.00% -
  Horiz. % 273.13% 243.19% 164.36% 152.12% 118.63% 0.00% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 5,540 - 4,942 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 81.22% 0.00% 100.00% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 334,618 297,930 201,362 186,369 145,332 0 122,511 18.22%
  YoY % 12.31% 47.96% 8.04% 28.24% 0.00% 0.00% -
  Horiz. % 273.13% 243.19% 164.36% 152.12% 118.63% 0.00% 100.00%
NOSH 1,108,009 1,038,087 988,522 990,800 980,652 1,400,000 981,666 2.04%
  YoY % 6.74% 5.01% -0.23% 1.03% -29.95% 42.61% -
  Horiz. % 112.87% 105.75% 100.70% 100.93% 99.90% 142.61% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.92 % 7.41 % 6.19 % 4.83 % 4.02 % 0.76 % -0.31 % -
  YoY % -20.11% 19.71% 28.16% 20.15% 428.95% 345.16% -
  Horiz. % -1,909.68% -2,390.32% -1,996.77% -1,558.06% -1,296.77% -245.16% 100.00%
ROE 3.59 % 4.45 % 4.32 % 2.66 % 3.10 % - % -1.44 % -
  YoY % -19.33% 3.01% 62.41% -14.19% 0.00% 0.00% -
  Horiz. % -249.31% -309.03% -300.00% -184.72% -215.28% 0.00% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 20.59 21.80 22.27 20.02 20.80 16.03 13.45 7.35%
  YoY % -5.55% -2.11% 11.24% -3.75% 29.76% 19.18% -
  Horiz. % 153.09% 162.08% 165.58% 148.85% 154.65% 119.18% 100.00%
EPS 0.91 1.30 0.88 0.50 0.46 -0.01 -0.18 -
  YoY % -30.00% 47.73% 76.00% 8.70% 4,700.00% 94.44% -
  Horiz. % -505.56% -722.22% -488.89% -277.78% -255.56% 5.56% 100.00%
DPS 0.50 0.00 0.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 0.3020 0.2870 0.2037 0.1881 0.1482 0.0000 0.1248 15.86%
  YoY % 5.23% 40.89% 8.29% 26.92% 0.00% 0.00% -
  Horiz. % 241.99% 229.97% 163.22% 150.72% 118.75% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 20.34 20.18 19.63 17.69 18.19 20.01 11.77 9.54%
  YoY % 0.79% 2.80% 10.97% -2.75% -9.10% 70.01% -
  Horiz. % 172.81% 171.45% 166.78% 150.30% 154.55% 170.01% 100.00%
EPS 1.07 1.18 0.78 0.44 0.40 -0.01 -0.16 -
  YoY % -9.32% 51.28% 77.27% 10.00% 4,100.00% 93.75% -
  Horiz. % -668.75% -737.50% -487.50% -275.00% -250.00% 6.25% 100.00%
DPS 0.49 0.00 0.44 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.36% 0.00% 100.00% - - - -
NAPS 0.2984 0.2657 0.1795 0.1662 0.1296 0.0000 0.1092 18.23%
  YoY % 12.31% 48.02% 8.00% 28.24% 0.00% 0.00% -
  Horiz. % 273.26% 243.32% 164.38% 152.20% 118.68% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5200 0.7100 0.6250 0.2650 0.2650 0.3600 0.1750 -
P/RPS 2.53 3.26 2.81 1.32 1.27 2.25 1.30 11.73%
  YoY % -22.39% 16.01% 112.88% 3.94% -43.56% 73.08% -
  Horiz. % 194.62% 250.77% 216.15% 101.54% 97.69% 173.08% 100.00%
P/EPS 47.99 55.57 71.02 53.00 57.61 -3,600.00 -97.22 -
  YoY % -13.64% -21.75% 34.00% -8.00% 101.60% -3,602.94% -
  Horiz. % -49.36% -57.16% -73.05% -54.52% -59.26% 3,702.94% 100.00%
EY 2.08 1.80 1.41 1.89 1.74 -0.03 -1.03 -
  YoY % 15.56% 27.66% -25.40% 8.62% 5,900.00% 97.09% -
  Horiz. % -201.94% -174.76% -136.89% -183.50% -168.93% 2.91% 100.00%
DY 0.96 0.00 0.80 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 100.00% - - - -
P/NAPS 1.72 2.47 3.07 1.41 1.79 0.00 1.40 3.49%
  YoY % -30.36% -19.54% 117.73% -21.23% 0.00% 0.00% -
  Horiz. % 122.86% 176.43% 219.29% 100.71% 127.86% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 21/08/18 30/08/17 29/08/16 19/08/15 27/08/14 29/08/13 -
Price 0.5500 0.7500 0.6050 0.3500 0.2600 0.3400 0.3400 -
P/RPS 2.67 3.44 2.72 1.75 1.25 2.12 2.53 0.90%
  YoY % -22.38% 26.47% 55.43% 40.00% -41.04% -16.21% -
  Horiz. % 105.53% 135.97% 107.51% 69.17% 49.41% 83.79% 100.00%
P/EPS 50.76 58.70 68.75 70.00 56.52 -3,400.00 -188.89 -
  YoY % -13.53% -14.62% -1.79% 23.85% 101.66% -1,699.99% -
  Horiz. % -26.87% -31.08% -36.40% -37.06% -29.92% 1,799.99% 100.00%
EY 1.97 1.70 1.45 1.43 1.77 -0.03 -0.53 -
  YoY % 15.88% 17.24% 1.40% -19.21% 6,000.00% 94.34% -
  Horiz. % -371.70% -320.75% -273.58% -269.81% -333.96% 5.66% 100.00%
DY 0.91 0.00 0.83 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.64% 0.00% 100.00% - - - -
P/NAPS 1.82 2.61 2.97 1.86 1.75 0.00 2.72 -6.47%
  YoY % -30.27% -12.12% 59.68% 6.29% 0.00% 0.00% -
  Horiz. % 66.91% 95.96% 109.19% 68.38% 64.34% 0.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers