Highlights

[D&O] YoY Cumulative Quarter Result on 2017-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     44.98%    YoY -     98.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 490,775 463,337 430,100 433,109 425,711 340,922 192,225 16.90%
  YoY % 5.92% 7.73% -0.69% 1.74% 24.87% 77.36% -
  Horiz. % 255.31% 241.04% 223.75% 225.31% 221.46% 177.36% 100.00%
PBT 52,123 45,719 29,576 19,115 5,298 4,447 -3,552 -
  YoY % 14.01% 54.58% 54.73% 260.80% 19.14% 225.20% -
  Horiz. % -1,467.43% -1,287.13% -832.66% -538.15% -149.16% -125.20% 100.00%
Tax -9,921 -9,464 -8,513 -1,555 -1,582 -1,176 -232 86.95%
  YoY % -4.83% -11.17% -447.46% 1.71% -34.52% -406.90% -
  Horiz. % 4,276.29% 4,079.31% 3,669.40% 670.26% 681.90% 506.90% 100.00%
NP 42,202 36,255 21,063 17,560 3,716 3,271 -3,784 -
  YoY % 16.40% 72.13% 19.95% 372.55% 13.60% 186.44% -
  Horiz. % -1,115.27% -958.11% -556.63% -464.06% -98.20% -86.44% 100.00%
NP to SH 35,961 22,369 11,273 10,225 733 440 -5,819 -
  YoY % 60.76% 98.43% 10.25% 1,294.95% 66.59% 107.56% -
  Horiz. % -617.99% -384.41% -193.73% -175.72% -12.60% -7.56% 100.00%
Tax Rate 19.03 % 20.70 % 28.78 % 8.13 % 29.86 % 26.44 % - % -
  YoY % -8.07% -28.08% 254.00% -72.77% 12.93% 0.00% -
  Horiz. % 71.97% 78.29% 108.85% 30.75% 112.93% 100.00% -
Total Cost 448,573 427,082 409,037 415,549 421,995 337,651 196,009 14.79%
  YoY % 5.03% 4.41% -1.57% -1.53% 24.98% 72.26% -
  Horiz. % 228.85% 217.89% 208.68% 212.01% 215.29% 172.26% 100.00%
Net Worth 344,603 218,116 197,722 184,541 136,904 111,495 131,217 17.45%
  YoY % 57.99% 10.31% 7.14% 34.80% 22.79% -15.03% -
  Horiz. % 262.62% 166.23% 150.68% 140.64% 104.33% 84.97% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,496 10,023 - - - - - -
  YoY % -45.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.83% 100.00% - - - - -
Div Payout % 15.28 % 44.81 % - % - % - % - % - % -
  YoY % -65.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.10% 100.00% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 344,603 218,116 197,722 184,541 136,904 111,495 131,217 17.45%
  YoY % 57.99% 10.31% 7.14% 34.80% 22.79% -15.03% -
  Horiz. % 262.62% 166.23% 150.68% 140.64% 104.33% 84.97% 100.00%
NOSH 1,099,214 1,002,375 992,086 983,173 998,571 879,999 977,049 1.98%
  YoY % 9.66% 1.04% 0.91% -1.54% 13.47% -9.93% -
  Horiz. % 112.50% 102.59% 101.54% 100.63% 102.20% 90.07% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.60 % 7.82 % 4.90 % 4.05 % 0.87 % 0.96 % -1.97 % -
  YoY % 9.97% 59.59% 20.99% 365.52% -9.37% 148.73% -
  Horiz. % -436.55% -396.95% -248.73% -205.58% -44.16% -48.73% 100.00%
ROE 10.44 % 10.26 % 5.70 % 5.54 % 0.54 % 0.39 % -4.43 % -
  YoY % 1.75% 80.00% 2.89% 925.93% 38.46% 108.80% -
  Horiz. % -235.67% -231.60% -128.67% -125.06% -12.19% -8.80% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 44.65 46.22 43.35 44.05 42.63 38.74 19.67 14.63%
  YoY % -3.40% 6.62% -1.59% 3.33% 10.04% 96.95% -
  Horiz. % 227.00% 234.98% 220.39% 223.95% 216.73% 196.95% 100.00%
EPS 3.44 2.24 1.14 1.04 0.08 0.05 -0.60 -
  YoY % 53.57% 96.49% 9.62% 1,200.00% 60.00% 108.33% -
  Horiz. % -573.33% -373.33% -190.00% -173.33% -13.33% -8.33% 100.00%
DPS 0.50 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% - - - - -
NAPS 0.3135 0.2176 0.1993 0.1877 0.1371 0.1267 0.1343 15.17%
  YoY % 44.07% 9.18% 6.18% 36.91% 8.21% -5.66% -
  Horiz. % 233.43% 162.03% 148.40% 139.76% 102.08% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 43.76 41.31 38.35 38.62 37.96 30.40 17.14 16.90%
  YoY % 5.93% 7.72% -0.70% 1.74% 24.87% 77.36% -
  Horiz. % 255.31% 241.02% 223.75% 225.32% 221.47% 177.36% 100.00%
EPS 3.21 1.99 1.01 0.91 0.07 0.04 -0.52 -
  YoY % 61.31% 97.03% 10.99% 1,200.00% 75.00% 107.69% -
  Horiz. % -617.31% -382.69% -194.23% -175.00% -13.46% -7.69% 100.00%
DPS 0.49 0.89 0.00 0.00 0.00 0.00 0.00 -
  YoY % -44.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.06% 100.00% - - - - -
NAPS 0.3073 0.1945 0.1763 0.1645 0.1221 0.0994 0.1170 17.45%
  YoY % 57.99% 10.32% 7.17% 34.73% 22.84% -15.04% -
  Horiz. % 262.65% 166.24% 150.68% 140.60% 104.36% 84.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.7150 0.7450 0.3000 0.3650 0.3200 0.3450 0.1400 -
P/RPS 1.60 1.61 0.69 0.83 0.75 0.89 0.71 14.49%
  YoY % -0.62% 133.33% -16.87% 10.67% -15.73% 25.35% -
  Horiz. % 225.35% 226.76% 97.18% 116.90% 105.63% 125.35% 100.00%
P/EPS 21.86 33.38 26.40 35.10 435.94 690.00 -23.51 -
  YoY % -34.51% 26.44% -24.79% -91.95% -36.82% 3,034.92% -
  Horiz. % -92.98% -141.98% -112.29% -149.30% -1,854.27% -2,934.92% 100.00%
EY 4.58 3.00 3.79 2.85 0.23 0.14 -4.25 -
  YoY % 52.67% -20.84% 32.98% 1,139.13% 64.29% 103.29% -
  Horiz. % -107.76% -70.59% -89.18% -67.06% -5.41% -3.29% 100.00%
DY 0.70 1.34 0.00 0.00 0.00 0.00 0.00 -
  YoY % -47.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.24% 100.00% - - - - -
P/NAPS 2.28 3.42 1.51 1.94 2.33 2.72 1.04 13.97%
  YoY % -33.33% 126.49% -22.16% -16.74% -14.34% 161.54% -
  Horiz. % 219.23% 328.85% 145.19% 186.54% 224.04% 261.54% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 22/02/18 22/02/17 24/02/16 25/02/15 26/02/14 21/02/13 -
Price 0.7850 0.6650 0.4000 0.3650 0.2500 0.2800 0.1200 -
P/RPS 1.76 1.44 0.92 0.83 0.59 0.72 0.61 19.31%
  YoY % 22.22% 56.52% 10.84% 40.68% -18.06% 18.03% -
  Horiz. % 288.52% 236.07% 150.82% 136.07% 96.72% 118.03% 100.00%
P/EPS 23.99 29.80 35.20 35.10 340.58 560.00 -20.15 -
  YoY % -19.50% -15.34% 0.28% -89.69% -39.18% 2,879.16% -
  Horiz. % -119.06% -147.89% -174.69% -174.19% -1,690.22% -2,779.16% 100.00%
EY 4.17 3.36 2.84 2.85 0.29 0.18 -4.96 -
  YoY % 24.11% 18.31% -0.35% 882.76% 61.11% 103.63% -
  Horiz. % -84.07% -67.74% -57.26% -57.46% -5.85% -3.63% 100.00%
DY 0.64 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -57.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.67% 100.00% - - - - -
P/NAPS 2.50 3.06 2.01 1.94 1.82 2.21 0.89 18.77%
  YoY % -18.30% 52.24% 3.61% 6.59% -17.65% 148.31% -
  Horiz. % 280.90% 343.82% 225.84% 217.98% 204.49% 248.31% 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