Highlights

[D&O] YoY Quarter Result on 2018-09-30 [#3]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     27.58%    YoY -     54.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 158,858 125,749 123,847 110,679 103,085 122,195 105,952 6.98%
  YoY % 26.33% 1.54% 11.90% 7.37% -15.64% 15.33% -
  Horiz. % 149.93% 118.68% 116.89% 104.46% 97.29% 115.33% 100.00%
PBT 20,030 11,708 13,417 14,877 6,921 6,189 680 75.65%
  YoY % 71.08% -12.74% -9.81% 114.95% 11.83% 810.15% -
  Horiz. % 2,945.59% 1,721.76% 1,973.09% 2,187.79% 1,017.79% 910.15% 100.00%
Tax -3,596 -1,666 -1,846 -3,835 -2,683 -493 -208 60.73%
  YoY % -115.85% 9.75% 51.86% -42.94% -444.22% -137.02% -
  Horiz. % 1,728.85% 800.96% 887.50% 1,843.75% 1,289.90% 237.02% 100.00%
NP 16,434 10,042 11,571 11,042 4,238 5,696 472 80.61%
  YoY % 63.65% -13.21% 4.79% 160.55% -25.60% 1,106.78% -
  Horiz. % 3,481.78% 2,127.54% 2,451.48% 2,339.41% 897.88% 1,206.78% 100.00%
NP to SH 14,731 9,014 10,372 6,730 2,520 3,654 708 65.77%
  YoY % 63.42% -13.09% 54.12% 167.06% -31.03% 416.10% -
  Horiz. % 2,080.65% 1,273.16% 1,464.97% 950.56% 355.93% 516.10% 100.00%
Tax Rate 17.95 % 14.23 % 13.76 % 25.78 % 38.77 % 7.97 % 30.59 % -8.49%
  YoY % 26.14% 3.42% -46.63% -33.51% 386.45% -73.95% -
  Horiz. % 58.68% 46.52% 44.98% 84.28% 126.74% 26.05% 100.00%
Total Cost 142,424 115,707 112,276 99,637 98,847 116,499 105,480 5.13%
  YoY % 23.09% 3.06% 12.69% 0.80% -15.15% 10.45% -
  Horiz. % 135.02% 109.70% 106.44% 94.46% 93.71% 110.45% 100.00%
Net Worth 379,747 348,179 309,647 210,839 185,316 150,406 136,542 18.57%
  YoY % 9.07% 12.44% 46.86% 13.77% 23.21% 10.15% -
  Horiz. % 278.12% 255.00% 226.78% 154.41% 135.72% 110.15% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 7,374 5,551 5,200 - - - - -
  YoY % 32.85% 6.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.81% 106.74% 100.00% - - - -
Div Payout % 50.06 % 61.59 % 50.14 % - % - % - % - % -
  YoY % -18.72% 22.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.84% 122.84% 100.00% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 379,747 348,179 309,647 210,839 185,316 150,406 136,542 18.57%
  YoY % 9.07% 12.44% 46.86% 13.77% 23.21% 10.15% -
  Horiz. % 278.12% 255.00% 226.78% 154.41% 135.72% 110.15% 100.00%
NOSH 1,134,592 1,110,265 1,040,134 1,004,477 969,230 987,567 1,011,428 1.93%
  YoY % 2.19% 6.74% 3.55% 3.64% -1.86% -2.36% -
  Horiz. % 112.18% 109.77% 102.84% 99.31% 95.83% 97.64% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.35 % 7.99 % 9.34 % 9.98 % 4.11 % 4.66 % 0.45 % 68.56%
  YoY % 29.54% -14.45% -6.41% 142.82% -11.80% 935.56% -
  Horiz. % 2,300.00% 1,775.56% 2,075.56% 2,217.78% 913.33% 1,035.56% 100.00%
ROE 3.88 % 2.59 % 3.35 % 3.19 % 1.36 % 2.43 % 0.52 % 39.75%
  YoY % 49.81% -22.69% 5.02% 134.56% -44.03% 367.31% -
  Horiz. % 746.15% 498.08% 644.23% 613.46% 261.54% 467.31% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.00 11.33 11.91 11.02 10.64 12.37 10.48 4.94%
  YoY % 23.57% -4.87% 8.08% 3.57% -13.99% 18.03% -
  Horiz. % 133.59% 108.11% 113.65% 105.15% 101.53% 118.03% 100.00%
EPS 1.30 0.81 1.00 0.67 0.26 0.37 0.07 62.66%
  YoY % 60.49% -19.00% 49.25% 157.69% -29.73% 428.57% -
  Horiz. % 1,857.14% 1,157.14% 1,428.57% 957.14% 371.43% 528.57% 100.00%
DPS 0.65 0.50 0.50 0.00 0.00 0.00 0.00 -
  YoY % 30.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.00% 100.00% 100.00% - - - -
NAPS 0.3347 0.3136 0.2977 0.2099 0.1912 0.1523 0.1350 16.32%
  YoY % 6.73% 5.34% 41.83% 9.78% 25.54% 12.81% -
  Horiz. % 247.93% 232.30% 220.52% 155.48% 141.63% 112.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,143,793
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 13.89 10.99 10.83 9.68 9.01 10.68 9.26 6.98%
  YoY % 26.39% 1.48% 11.88% 7.44% -15.64% 15.33% -
  Horiz. % 150.00% 118.68% 116.95% 104.54% 97.30% 115.33% 100.00%
EPS 1.29 0.79 0.91 0.59 0.22 0.32 0.06 66.68%
  YoY % 63.29% -13.19% 54.24% 168.18% -31.25% 433.33% -
  Horiz. % 2,150.00% 1,316.67% 1,516.67% 983.33% 366.67% 533.33% 100.00%
DPS 0.64 0.49 0.45 0.00 0.00 0.00 0.00 -
  YoY % 30.61% 8.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.22% 108.89% 100.00% - - - -
NAPS 0.3320 0.3044 0.2707 0.1843 0.1620 0.1315 0.1194 18.56%
  YoY % 9.07% 12.45% 46.88% 13.77% 23.19% 10.13% -
  Horiz. % 278.06% 254.94% 226.72% 154.36% 135.68% 110.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.0400 0.5800 0.9050 0.5450 0.3300 0.3350 0.3150 -
P/RPS 7.43 5.12 7.60 4.95 3.10 2.71 3.01 16.24%
  YoY % 45.12% -32.63% 53.54% 59.68% 14.39% -9.97% -
  Horiz. % 246.84% 170.10% 252.49% 164.45% 102.99% 90.03% 100.00%
P/EPS 80.10 71.44 90.76 81.34 126.92 90.54 450.00 -24.98%
  YoY % 12.12% -21.29% 11.58% -35.91% 40.18% -79.88% -
  Horiz. % 17.80% 15.88% 20.17% 18.08% 28.20% 20.12% 100.00%
EY 1.25 1.40 1.10 1.23 0.79 1.10 0.22 33.55%
  YoY % -10.71% 27.27% -10.57% 55.70% -28.18% 400.00% -
  Horiz. % 568.18% 636.36% 500.00% 559.09% 359.09% 500.00% 100.00%
DY 0.63 0.86 0.55 0.00 0.00 0.00 0.00 -
  YoY % -26.74% 56.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.55% 156.36% 100.00% - - - -
P/NAPS 3.11 1.85 3.04 2.60 1.73 2.20 2.33 4.93%
  YoY % 68.11% -39.14% 16.92% 50.29% -21.36% -5.58% -
  Horiz. % 133.48% 79.40% 130.47% 111.59% 74.25% 94.42% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 27/11/19 28/11/18 29/11/17 24/11/16 25/11/15 19/11/14 -
Price 1.5200 0.6900 0.8450 0.6700 0.3050 0.3800 0.2700 -
P/RPS 10.86 6.09 7.10 6.08 2.87 3.07 2.58 27.04%
  YoY % 78.33% -14.23% 16.78% 111.85% -6.51% 18.99% -
  Horiz. % 420.93% 236.05% 275.19% 235.66% 111.24% 118.99% 100.00%
P/EPS 117.07 84.99 84.74 100.00 117.31 102.70 385.71 -18.01%
  YoY % 37.75% 0.30% -15.26% -14.76% 14.23% -73.37% -
  Horiz. % 30.35% 22.03% 21.97% 25.93% 30.41% 26.63% 100.00%
EY 0.85 1.18 1.18 1.00 0.85 0.97 0.26 21.80%
  YoY % -27.97% 0.00% 18.00% 17.65% -12.37% 273.08% -
  Horiz. % 326.92% 453.85% 453.85% 384.62% 326.92% 373.08% 100.00%
DY 0.43 0.72 0.59 0.00 0.00 0.00 0.00 -
  YoY % -40.28% 22.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.88% 122.03% 100.00% - - - -
P/NAPS 4.54 2.20 2.84 3.19 1.60 2.50 2.00 14.63%
  YoY % 106.36% -22.54% -10.97% 99.38% -36.00% 25.00% -
  Horiz. % 227.00% 110.00% 142.00% 159.50% 80.00% 125.00% 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.
 


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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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