Highlights

[D&O] YoY Quarter Result on 2018-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 21-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     58.42%    YoY -     118.96%
Quarter Report


View:


Show?  YoY % Horiz. %

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 89,162 115,036 113,264 101,770 100,839 113,084 123,887 -5.33%
  YoY % -22.49% 1.56% 11.29% 0.92% -10.83% -8.72% -
  Horiz. % 71.97% 92.86% 91.43% 82.15% 81.40% 91.28% 100.00%
PBT 983 8,151 11,798 7,654 6,677 6,136 2,096 -11.85%
  YoY % -87.94% -30.91% 54.14% 14.63% 8.82% 192.75% -
  Horiz. % 46.90% 388.88% 562.88% 365.17% 318.56% 292.75% 100.00%
Tax -195 -1,438 -2,669 -1,049 -609 -311 -584 -16.69%
  YoY % 86.44% 46.12% -154.43% -72.25% -95.82% 46.75% -
  Horiz. % 33.39% 246.23% 457.02% 179.62% 104.28% 53.25% 100.00%
NP 788 6,713 9,129 6,605 6,068 5,825 1,512 -10.28%
  YoY % -88.26% -26.47% 38.21% 8.85% 4.17% 285.25% -
  Horiz. % 52.12% 443.98% 603.77% 436.84% 401.32% 385.25% 100.00%
NP to SH 686 5,966 8,130 3,713 3,277 4,015 286 15.68%
  YoY % -88.50% -26.62% 118.96% 13.30% -18.38% 1,303.85% -
  Horiz. % 239.86% 2,086.01% 2,842.66% 1,298.25% 1,145.80% 1,403.85% 100.00%
Tax Rate 19.84 % 17.64 % 22.62 % 13.71 % 9.12 % 5.07 % 27.86 % -5.50%
  YoY % 12.47% -22.02% 64.99% 50.33% 79.88% -81.80% -
  Horiz. % 71.21% 63.32% 81.19% 49.21% 32.74% 18.20% 100.00%
Total Cost 88,374 108,323 104,135 95,165 94,771 107,259 122,375 -5.28%
  YoY % -18.42% 4.02% 9.43% 0.42% -11.64% -12.35% -
  Horiz. % 72.22% 88.52% 85.09% 77.77% 77.44% 87.65% 100.00%
Net Worth 360,624 334,618 297,930 204,415 186,788 145,127 0 -
  YoY % 7.77% 12.31% 45.75% 9.44% 28.71% 0.00% -
  Horiz. % 248.49% 230.57% 205.29% 140.85% 128.71% 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 - - - - - - - -
  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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 360,624 334,618 297,930 204,415 186,788 145,127 0 -
  YoY % 7.77% 12.31% 45.75% 9.44% 28.71% 0.00% -
  Horiz. % 248.49% 230.57% 205.29% 140.85% 128.71% 100.00% -
NOSH 1,127,305 1,108,009 1,038,087 1,003,513 993,030 979,268 953,333 2.83%
  YoY % 1.74% 6.74% 3.45% 1.06% 1.41% 2.72% -
  Horiz. % 118.25% 116.22% 108.89% 105.26% 104.16% 102.72% 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 0.88 % 5.84 % 8.06 % 6.49 % 6.02 % 5.15 % 1.22 % -5.29%
  YoY % -84.93% -27.54% 24.19% 7.81% 16.89% 322.13% -
  Horiz. % 72.13% 478.69% 660.66% 531.97% 493.44% 422.13% 100.00%
ROE 0.19 % 1.78 % 2.73 % 1.82 % 1.75 % 2.77 % - % -
  YoY % -89.33% -34.80% 50.00% 4.00% -36.82% 0.00% -
  Horiz. % 6.86% 64.26% 98.56% 65.70% 63.18% 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 7.91 10.38 10.91 10.14 10.15 11.55 13.00 -7.94%
  YoY % -23.80% -4.86% 7.59% -0.10% -12.12% -11.15% -
  Horiz. % 60.85% 79.85% 83.92% 78.00% 78.08% 88.85% 100.00%
EPS 0.06 0.37 0.78 0.37 0.33 0.41 0.02 20.07%
  YoY % -83.78% -52.56% 110.81% 12.12% -19.51% 1,950.00% -
  Horiz. % 300.00% 1,850.00% 3,900.00% 1,850.00% 1,650.00% 2,050.00% 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 0.3199 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 - 1,137,169
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.84 10.12 9.96 8.95 8.87 9.94 10.89 -5.32%
  YoY % -22.53% 1.61% 11.28% 0.90% -10.76% -8.72% -
  Horiz. % 71.99% 92.93% 91.46% 82.19% 81.45% 91.28% 100.00%
EPS 0.06 0.52 0.71 0.33 0.29 0.35 0.03 12.23%
  YoY % -88.46% -26.76% 115.15% 13.79% -17.14% 1,066.67% -
  Horiz. % 200.00% 1,733.33% 2,366.67% 1,100.00% 966.67% 1,166.67% 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 0.3171 0.2943 0.2620 0.1798 0.1643 0.1276 0.0000 -
  YoY % 7.75% 12.33% 45.72% 9.43% 28.76% 0.00% -
  Horiz. % 248.51% 230.64% 205.33% 140.91% 128.76% 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 9.17 5.01 6.51 6.16 2.61 2.29 2.77 22.06%
  YoY % 83.03% -23.04% 5.68% 136.02% 13.97% -17.33% -
  Horiz. % 331.05% 180.87% 235.02% 222.38% 94.22% 82.67% 100.00%
P/EPS 1,191.39 96.57 90.66 168.92 80.30 64.63 1,200.00 -0.12%
  YoY % 1,133.71% 6.52% -46.33% 110.36% 24.25% -94.61% -
  Horiz. % 99.28% 8.05% 7.56% 14.08% 6.69% 5.39% 100.00%
EY 0.08 1.04 1.10 0.59 1.25 1.55 0.08 -
  YoY % -92.31% -5.45% 86.44% -52.80% -19.35% 1,837.50% -
  Horiz. % 100.00% 1,300.00% 1,375.00% 737.50% 1,562.50% 1,937.50% 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 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 10.68 5.30 6.87 5.97 3.45 2.25 2.62 26.36%
  YoY % 101.51% -22.85% 15.08% 73.04% 53.33% -14.12% -
  Horiz. % 407.63% 202.29% 262.21% 227.86% 131.68% 85.88% 100.00%
P/EPS 1,388.59 102.15 95.76 163.51 106.06 63.41 1,133.33 3.44%
  YoY % 1,259.36% 6.67% -41.43% 54.17% 67.26% -94.40% -
  Horiz. % 122.52% 9.01% 8.45% 14.43% 9.36% 5.60% 100.00%
EY 0.07 0.98 1.04 0.61 0.94 1.58 0.09 -4.10%
  YoY % -92.86% -5.77% 70.49% -35.11% -40.51% 1,655.56% -
  Horiz. % 77.78% 1,088.89% 1,155.56% 677.78% 1,044.44% 1,755.56% 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 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS