Highlights

[D&O] YoY 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 -     -1.23%    YoY -     -26.62%
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 - 1,141,100
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.81 10.08 9.93 8.92 8.84 9.91 10.86 -5.34%
  YoY % -22.52% 1.51% 11.32% 0.90% -10.80% -8.75% -
  Horiz. % 71.92% 92.82% 91.44% 82.14% 81.40% 91.25% 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 0.3160 0.2932 0.2611 0.1791 0.1637 0.1272 0.0000 -
  YoY % 7.78% 12.29% 45.78% 9.41% 28.69% 0.00% -
  Horiz. % 248.43% 230.50% 205.27% 140.80% 128.69% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!
PARTNERS & BROKERS