Highlights

[D&O] YoY Quarter Result on 2016-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     95.41%    YoY -     -18.38%
Quarter Report


View:


Show?  YoY % Horiz. %

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 115,036 113,264 101,770 100,839 113,084 123,887 72,190 8.07%
  YoY % 1.56% 11.29% 0.92% -10.83% -8.72% 71.61% -
  Horiz. % 159.35% 156.90% 140.98% 139.69% 156.65% 171.61% 100.00%
PBT 8,151 11,798 7,654 6,677 6,136 2,096 1,481 32.86%
  YoY % -30.91% 54.14% 14.63% 8.82% 192.75% 41.53% -
  Horiz. % 550.37% 796.62% 516.81% 450.84% 414.31% 141.53% 100.00%
Tax -1,438 -2,669 -1,049 -609 -311 -584 -382 24.71%
  YoY % 46.12% -154.43% -72.25% -95.82% 46.75% -52.88% -
  Horiz. % 376.44% 698.69% 274.61% 159.42% 81.41% 152.88% 100.00%
NP 6,713 9,129 6,605 6,068 5,825 1,512 1,099 35.18%
  YoY % -26.47% 38.21% 8.85% 4.17% 285.25% 37.58% -
  Horiz. % 610.83% 830.66% 601.00% 552.14% 530.03% 137.58% 100.00%
NP to SH 5,966 8,130 3,713 3,277 4,015 286 302 64.38%
  YoY % -26.62% 118.96% 13.30% -18.38% 1,303.85% -5.30% -
  Horiz. % 1,975.50% 2,692.05% 1,229.47% 1,085.10% 1,329.47% 94.70% 100.00%
Tax Rate 17.64 % 22.62 % 13.71 % 9.12 % 5.07 % 27.86 % 25.79 % -6.13%
  YoY % -22.02% 64.99% 50.33% 79.88% -81.80% 8.03% -
  Horiz. % 68.40% 87.71% 53.16% 35.36% 19.66% 108.03% 100.00%
Total Cost 108,323 104,135 95,165 94,771 107,259 122,375 71,091 7.27%
  YoY % 4.02% 9.43% 0.42% -11.64% -12.35% 72.14% -
  Horiz. % 152.37% 146.48% 133.86% 133.31% 150.88% 172.14% 100.00%
Net Worth 334,618 297,930 204,415 186,788 145,127 0 125,631 17.73%
  YoY % 12.31% 45.75% 9.44% 28.71% 0.00% 0.00% -
  Horiz. % 266.35% 237.15% 162.71% 148.68% 115.52% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 334,618 297,930 204,415 186,788 145,127 0 125,631 17.73%
  YoY % 12.31% 45.75% 9.44% 28.71% 0.00% 0.00% -
  Horiz. % 266.35% 237.15% 162.71% 148.68% 115.52% 0.00% 100.00%
NOSH 1,108,009 1,038,087 1,003,513 993,030 979,268 953,333 1,006,666 1.61%
  YoY % 6.74% 3.45% 1.06% 1.41% 2.72% -5.30% -
  Horiz. % 110.07% 103.12% 99.69% 98.65% 97.28% 94.70% 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 5.84 % 8.06 % 6.49 % 6.02 % 5.15 % 1.22 % 1.52 % 25.14%
  YoY % -27.54% 24.19% 7.81% 16.89% 322.13% -19.74% -
  Horiz. % 384.21% 530.26% 426.97% 396.05% 338.82% 80.26% 100.00%
ROE 1.78 % 2.73 % 1.82 % 1.75 % 2.77 % - % 0.24 % 39.63%
  YoY % -34.80% 50.00% 4.00% -36.82% 0.00% 0.00% -
  Horiz. % 741.67% 1,137.50% 758.33% 729.17% 1,154.17% 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 10.38 10.91 10.14 10.15 11.55 13.00 7.17 6.36%
  YoY % -4.86% 7.59% -0.10% -12.12% -11.15% 81.31% -
  Horiz. % 144.77% 152.16% 141.42% 141.56% 161.09% 181.31% 100.00%
EPS 0.37 0.78 0.37 0.33 0.41 0.02 0.03 51.97%
  YoY % -52.56% 110.81% 12.12% -19.51% 1,950.00% -33.33% -
  Horiz. % 1,233.33% 2,600.00% 1,233.33% 1,100.00% 1,366.67% 66.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 - 1,119,001
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 10.28 10.12 9.09 9.01 10.11 11.07 6.45 8.07%
  YoY % 1.58% 11.33% 0.89% -10.88% -8.67% 71.63% -
  Horiz. % 159.38% 156.90% 140.93% 139.69% 156.74% 171.63% 100.00%
EPS 0.53 0.73 0.33 0.29 0.36 0.03 0.03 61.35%
  YoY % -27.40% 121.21% 13.79% -19.44% 1,100.00% 0.00% -
  Horiz. % 1,766.67% 2,433.33% 1,100.00% 966.67% 1,200.00% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2990 0.2662 0.1827 0.1669 0.1297 0.0000 0.1123 17.72%
  YoY % 12.32% 45.70% 9.47% 28.68% 0.00% 0.00% -
  Horiz. % 266.25% 237.04% 162.69% 148.62% 115.49% 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 5.01 6.51 6.16 2.61 2.29 2.77 2.44 12.73%
  YoY % -23.04% 5.68% 136.02% 13.97% -17.33% 13.52% -
  Horiz. % 205.33% 266.80% 252.46% 106.97% 93.85% 113.52% 100.00%
P/EPS 96.57 90.66 168.92 80.30 64.63 1,200.00 583.33 -25.89%
  YoY % 6.52% -46.33% 110.36% 24.25% -94.61% 105.72% -
  Horiz. % 16.55% 15.54% 28.96% 13.77% 11.08% 205.72% 100.00%
EY 1.04 1.10 0.59 1.25 1.55 0.08 0.17 35.22%
  YoY % -5.45% 86.44% -52.80% -19.35% 1,837.50% -52.94% -
  Horiz. % 611.76% 647.06% 347.06% 735.29% 911.76% 47.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 5.30 6.87 5.97 3.45 2.25 2.62 4.74 1.88%
  YoY % -22.85% 15.08% 73.04% 53.33% -14.12% -44.73% -
  Horiz. % 111.81% 144.94% 125.95% 72.78% 47.47% 55.27% 100.00%
P/EPS 102.15 95.76 163.51 106.06 63.41 1,133.33 1,133.33 -33.03%
  YoY % 6.67% -41.43% 54.17% 67.26% -94.40% 0.00% -
  Horiz. % 9.01% 8.45% 14.43% 9.36% 5.60% 100.00% 100.00%
EY 0.98 1.04 0.61 0.94 1.58 0.09 0.09 48.85%
  YoY % -5.77% 70.49% -35.11% -40.51% 1,655.56% 0.00% -
  Horiz. % 1,088.89% 1,155.56% 677.78% 1,044.44% 1,755.56% 100.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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.
 


 

231  282  518  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.865+0.055 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.27+0.01 
 IWCITY 0.94+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers