Highlights

[D&O] YoY Quarter Result on 2015-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -8.99%    YoY -     416.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 123,847 110,679 103,085 122,195 105,952 100,496 51,182 15.86%
  YoY % 11.90% 7.37% -15.64% 15.33% 5.43% 96.35% -
  Horiz. % 241.97% 216.25% 201.41% 238.75% 207.01% 196.35% 100.00%
PBT 13,417 14,877 6,921 6,189 680 2,738 -3,189 -
  YoY % -9.81% 114.95% 11.83% 810.15% -75.16% 185.86% -
  Horiz. % -420.73% -466.51% -217.03% -194.07% -21.32% -85.86% 100.00%
Tax -1,846 -3,835 -2,683 -493 -208 -458 -646 19.11%
  YoY % 51.86% -42.94% -444.22% -137.02% 54.59% 29.10% -
  Horiz. % 285.76% 593.65% 415.33% 76.32% 32.20% 70.90% 100.00%
NP 11,571 11,042 4,238 5,696 472 2,280 -3,835 -
  YoY % 4.79% 160.55% -25.60% 1,106.78% -79.30% 159.45% -
  Horiz. % -301.72% -287.93% -110.51% -148.53% -12.31% -59.45% 100.00%
NP to SH 10,372 6,730 2,520 3,654 708 1,506 -4,146 -
  YoY % 54.12% 167.06% -31.03% 416.10% -52.99% 136.32% -
  Horiz. % -250.17% -162.33% -60.78% -88.13% -17.08% -36.32% 100.00%
Tax Rate 13.76 % 25.78 % 38.77 % 7.97 % 30.59 % 16.73 % - % -
  YoY % -46.63% -33.51% 386.45% -73.95% 82.85% 0.00% -
  Horiz. % 82.25% 154.09% 231.74% 47.64% 182.85% 100.00% -
Total Cost 112,276 99,637 98,847 116,499 105,480 98,216 55,017 12.62%
  YoY % 12.69% 0.80% -15.15% 10.45% 7.40% 78.52% -
  Horiz. % 204.08% 181.10% 179.67% 211.75% 191.72% 178.52% 100.00%
Net Worth 309,647 210,839 185,316 150,406 136,542 127,407 129,809 15.58%
  YoY % 46.86% 13.77% 23.21% 10.15% 7.17% -1.85% -
  Horiz. % 238.54% 162.42% 142.76% 115.87% 105.19% 98.15% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 5,200 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 50.14 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 309,647 210,839 185,316 150,406 136,542 127,407 129,809 15.58%
  YoY % 46.86% 13.77% 23.21% 10.15% 7.17% -1.85% -
  Horiz. % 238.54% 162.42% 142.76% 115.87% 105.19% 98.15% 100.00%
NOSH 1,040,134 1,004,477 969,230 987,567 1,011,428 1,003,999 987,142 0.87%
  YoY % 3.55% 3.64% -1.86% -2.36% 0.74% 1.71% -
  Horiz. % 105.37% 101.76% 98.19% 100.04% 102.46% 101.71% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.34 % 9.98 % 4.11 % 4.66 % 0.45 % 2.27 % -7.49 % -
  YoY % -6.41% 142.82% -11.80% 935.56% -80.18% 130.31% -
  Horiz. % -124.70% -133.24% -54.87% -62.22% -6.01% -30.31% 100.00%
ROE 3.35 % 3.19 % 1.36 % 2.43 % 0.52 % 1.18 % -3.19 % -
  YoY % 5.02% 134.56% -44.03% 367.31% -55.93% 136.99% -
  Horiz. % -105.02% -100.00% -42.63% -76.18% -16.30% -36.99% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.91 11.02 10.64 12.37 10.48 10.01 5.18 14.88%
  YoY % 8.08% 3.57% -13.99% 18.03% 4.70% 93.24% -
  Horiz. % 229.92% 212.74% 205.41% 238.80% 202.32% 193.24% 100.00%
EPS 1.00 0.67 0.26 0.37 0.07 0.15 -0.42 -
  YoY % 49.25% 157.69% -29.73% 428.57% -53.33% 135.71% -
  Horiz. % -238.10% -159.52% -61.90% -88.10% -16.67% -35.71% 100.00%
DPS 0.50 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. % 100.00% - - - - - -
NAPS 0.2977 0.2099 0.1912 0.1523 0.1350 0.1269 0.1315 14.58%
  YoY % 41.83% 9.78% 25.54% 12.81% 6.38% -3.50% -
  Horiz. % 226.39% 159.62% 145.40% 115.82% 102.66% 96.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.07 9.89 9.21 10.92 9.47 8.98 4.57 15.88%
  YoY % 11.93% 7.38% -15.66% 15.31% 5.46% 96.50% -
  Horiz. % 242.23% 216.41% 201.53% 238.95% 207.22% 196.50% 100.00%
EPS 0.93 0.60 0.23 0.33 0.06 0.13 -0.37 -
  YoY % 55.00% 160.87% -30.30% 450.00% -53.85% 135.14% -
  Horiz. % -251.35% -162.16% -62.16% -89.19% -16.22% -35.14% 100.00%
DPS 0.46 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. % 100.00% - - - - - -
NAPS 0.2767 0.1884 0.1656 0.1344 0.1220 0.1139 0.1160 15.58%
  YoY % 46.87% 13.77% 23.21% 10.16% 7.11% -1.81% -
  Horiz. % 238.53% 162.41% 142.76% 115.86% 105.17% 98.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.9050 0.5450 0.3300 0.3350 0.3150 0.3650 0.1400 -
P/RPS 7.60 4.95 3.10 2.71 3.01 3.65 2.70 18.82%
  YoY % 53.54% 59.68% 14.39% -9.97% -17.53% 35.19% -
  Horiz. % 281.48% 183.33% 114.81% 100.37% 111.48% 135.19% 100.00%
P/EPS 90.76 81.34 126.92 90.54 450.00 243.33 -33.33 -
  YoY % 11.58% -35.91% 40.18% -79.88% 84.93% 830.06% -
  Horiz. % -272.31% -244.04% -380.80% -271.65% -1,350.13% -730.06% 100.00%
EY 1.10 1.23 0.79 1.10 0.22 0.41 -3.00 -
  YoY % -10.57% 55.70% -28.18% 400.00% -46.34% 113.67% -
  Horiz. % -36.67% -41.00% -26.33% -36.67% -7.33% -13.67% 100.00%
DY 0.55 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. % 100.00% - - - - - -
P/NAPS 3.04 2.60 1.73 2.20 2.33 2.88 1.06 19.19%
  YoY % 16.92% 50.29% -21.36% -5.58% -19.10% 171.70% -
  Horiz. % 286.79% 245.28% 163.21% 207.55% 219.81% 271.70% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 24/11/16 25/11/15 19/11/14 27/11/13 22/11/12 -
Price 0.8450 0.6700 0.3050 0.3800 0.2700 0.3100 0.1600 -
P/RPS 7.10 6.08 2.87 3.07 2.58 3.10 3.09 14.87%
  YoY % 16.78% 111.85% -6.51% 18.99% -16.77% 0.32% -
  Horiz. % 229.77% 196.76% 92.88% 99.35% 83.50% 100.32% 100.00%
P/EPS 84.74 100.00 117.31 102.70 385.71 206.67 -38.10 -
  YoY % -15.26% -14.76% 14.23% -73.37% 86.63% 642.44% -
  Horiz. % -222.41% -262.47% -307.90% -269.55% -1,012.36% -542.44% 100.00%
EY 1.18 1.00 0.85 0.97 0.26 0.48 -2.63 -
  YoY % 18.00% 17.65% -12.37% 273.08% -45.83% 118.25% -
  Horiz. % -44.87% -38.02% -32.32% -36.88% -9.89% -18.25% 100.00%
DY 0.59 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. % 100.00% - - - - - -
P/NAPS 2.84 3.19 1.60 2.50 2.00 2.44 1.22 15.11%
  YoY % -10.97% 99.38% -36.00% 25.00% -18.03% 100.00% -
  Horiz. % 232.79% 261.48% 131.15% 204.92% 163.93% 200.00% 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.
 


 

323  278  551  1113 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.775+0.03 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.02-0.005 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers