Highlights

[D&O] YoY Quarter Result on 2014-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -81.36%    YoY -     -81.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 132,527 128,642 106,961 90,976 108,394 48,475 41,639 21.26%
  YoY % 3.02% 20.27% 17.57% -16.07% 123.61% 16.42% -
  Horiz. % 318.28% 308.95% 256.88% 218.49% 260.32% 116.42% 100.00%
PBT 15,013 12,171 4,081 1,466 954 1,865 -1,388 -
  YoY % 23.35% 198.24% 178.38% 53.67% -48.85% 234.37% -
  Horiz. % -1,081.63% -876.87% -294.02% -105.62% -68.73% -134.37% 100.00%
Tax -3,437 -4,927 -415 -4 448 1,291 326 -
  YoY % 30.24% -1,087.23% -10,275.00% -100.89% -65.30% 296.01% -
  Horiz. % -1,054.29% -1,511.35% -127.30% -1.23% 137.42% 396.01% 100.00%
NP 11,576 7,244 3,666 1,462 1,402 3,156 -1,062 -
  YoY % 59.80% 97.60% 150.75% 4.28% -55.58% 397.18% -
  Horiz. % -1,090.02% -682.11% -345.20% -137.66% -132.02% -297.18% 100.00%
NP to SH 6,940 3,799 2,057 132 701 1,939 526 53.66%
  YoY % 82.68% 84.69% 1,458.33% -81.17% -63.85% 268.63% -
  Horiz. % 1,319.39% 722.24% 391.06% 25.10% 133.27% 368.63% 100.00%
Tax Rate 22.89 % 40.48 % 10.17 % 0.27 % -46.96 % -69.22 % - % -
  YoY % -43.45% 298.03% 3,666.67% 100.57% 32.16% 0.00% -
  Horiz. % -33.07% -58.48% -14.69% -0.39% 67.84% 100.00% -
Total Cost 120,951 121,398 103,295 89,514 106,992 45,319 42,701 18.93%
  YoY % -0.37% 17.53% 15.40% -16.34% 136.09% 6.13% -
  Horiz. % 283.25% 284.30% 241.90% 209.63% 250.56% 106.13% 100.00%
Net Worth 218,116 196,011 183,856 180,971 126,880 134,150 129,181 9.11%
  YoY % 11.28% 6.61% 1.59% 42.63% -5.42% 3.85% -
  Horiz. % 168.85% 151.73% 142.32% 140.09% 98.22% 103.85% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 5,011 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 72.22 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 218,116 196,011 183,856 180,971 126,880 134,150 129,181 9.11%
  YoY % 11.28% 6.61% 1.59% 42.63% -5.42% 3.85% -
  Horiz. % 168.85% 151.73% 142.32% 140.09% 98.22% 103.85% 100.00%
NOSH 1,002,375 983,499 979,523 1,320,000 1,001,428 998,888 945,000 0.99%
  YoY % 1.92% 0.41% -25.79% 31.81% 0.25% 5.70% -
  Horiz. % 106.07% 104.07% 103.65% 139.68% 105.97% 105.70% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.73 % 5.63 % 3.43 % 1.61 % 1.29 % 6.51 % -2.55 % -
  YoY % 55.06% 64.14% 113.04% 24.81% -80.18% 355.29% -
  Horiz. % -342.35% -220.78% -134.51% -63.14% -50.59% -255.29% 100.00%
ROE 3.18 % 1.94 % 1.12 % 0.07 % 0.55 % 1.45 % 0.41 % 40.65%
  YoY % 63.92% 73.21% 1,500.00% -87.27% -62.07% 253.66% -
  Horiz. % 775.61% 473.17% 273.17% 17.07% 134.15% 353.66% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.22 13.08 10.92 6.89 10.82 4.85 4.41 20.06%
  YoY % 1.07% 19.78% 58.49% -36.32% 123.09% 9.98% -
  Horiz. % 299.77% 296.60% 247.62% 156.24% 245.35% 109.98% 100.00%
EPS 0.69 0.38 0.21 0.01 0.07 0.20 0.05 54.81%
  YoY % 81.58% 80.95% 2,000.00% -85.71% -65.00% 300.00% -
  Horiz. % 1,380.00% 760.00% 420.00% 20.00% 140.00% 400.00% 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 0.2176 0.1993 0.1877 0.1371 0.1267 0.1343 0.1367 8.05%
  YoY % 9.18% 6.18% 36.91% 8.21% -5.66% -1.76% -
  Horiz. % 159.18% 145.79% 137.31% 100.29% 92.68% 98.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 11.82 11.47 9.54 8.11 9.67 4.32 3.71 21.28%
  YoY % 3.05% 20.23% 17.63% -16.13% 123.84% 16.44% -
  Horiz. % 318.60% 309.16% 257.14% 218.60% 260.65% 116.44% 100.00%
EPS 0.62 0.34 0.18 0.01 0.06 0.17 0.05 52.08%
  YoY % 82.35% 88.89% 1,700.00% -83.33% -64.71% 240.00% -
  Horiz. % 1,240.00% 680.00% 360.00% 20.00% 120.00% 340.00% 100.00%
DPS 0.45 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 0.1945 0.1748 0.1639 0.1614 0.1131 0.1196 0.1152 9.11%
  YoY % 11.27% 6.65% 1.55% 42.71% -5.43% 3.82% -
  Horiz. % 168.84% 151.74% 142.27% 140.10% 98.18% 103.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.7450 0.3000 0.3650 0.3200 0.3450 0.1400 0.1700 -
P/RPS 5.63 2.29 3.34 4.64 3.19 2.88 3.86 6.49%
  YoY % 145.85% -31.44% -28.02% 45.45% 10.76% -25.39% -
  Horiz. % 145.85% 59.33% 86.53% 120.21% 82.64% 74.61% 100.00%
P/EPS 107.60 77.67 173.81 3,200.00 492.86 72.12 305.42 -15.95%
  YoY % 38.53% -55.31% -94.57% 549.27% 583.39% -76.39% -
  Horiz. % 35.23% 25.43% 56.91% 1,047.74% 161.37% 23.61% 100.00%
EY 0.93 1.29 0.58 0.03 0.20 1.39 0.33 18.83%
  YoY % -27.91% 122.41% 1,833.33% -85.00% -85.61% 321.21% -
  Horiz. % 281.82% 390.91% 175.76% 9.09% 60.61% 421.21% 100.00%
DY 0.67 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 3.42 1.51 1.94 2.33 2.72 1.04 1.24 18.40%
  YoY % 126.49% -22.16% -16.74% -14.34% 161.54% -16.13% -
  Horiz. % 275.81% 121.77% 156.45% 187.90% 219.35% 83.87% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 25/02/15 26/02/14 21/02/13 23/02/12 -
Price 0.6650 0.4000 0.3650 0.2500 0.2800 0.1200 0.1800 -
P/RPS 5.03 3.06 3.34 3.63 2.59 2.47 4.09 3.50%
  YoY % 64.38% -8.38% -7.99% 40.15% 4.86% -39.61% -
  Horiz. % 122.98% 74.82% 81.66% 88.75% 63.33% 60.39% 100.00%
P/EPS 96.05 103.55 173.81 2,500.00 400.00 61.82 323.38 -18.30%
  YoY % -7.24% -40.42% -93.05% 525.00% 547.04% -80.88% -
  Horiz. % 29.70% 32.02% 53.75% 773.08% 123.69% 19.12% 100.00%
EY 1.04 0.97 0.58 0.04 0.25 1.62 0.31 22.33%
  YoY % 7.22% 67.24% 1,350.00% -84.00% -84.57% 422.58% -
  Horiz. % 335.48% 312.90% 187.10% 12.90% 80.65% 522.58% 100.00%
DY 0.75 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 3.06 2.01 1.94 1.82 2.21 0.89 1.32 15.03%
  YoY % 52.24% 3.61% 6.59% -17.65% 148.31% -32.58% -
  Horiz. % 231.82% 152.27% 146.97% 137.88% 167.42% 67.42% 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.
 


 

247  290  525  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.355-0.155 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.44+0.13 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers