Highlights

[D&O] YoY Quarter Result on 2016-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     50.75%    YoY -     84.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 140,584 132,527 128,642 106,961 90,976 108,394 48,475 19.41%
  YoY % 6.08% 3.02% 20.27% 17.57% -16.07% 123.61% -
  Horiz. % 290.01% 273.39% 265.38% 220.65% 187.68% 223.61% 100.00%
PBT 17,039 15,013 12,171 4,081 1,466 954 1,865 44.56%
  YoY % 13.49% 23.35% 198.24% 178.38% 53.67% -48.85% -
  Horiz. % 913.62% 804.99% 652.60% 218.82% 78.61% 51.15% 100.00%
Tax -3,185 -3,437 -4,927 -415 -4 448 1,291 -
  YoY % 7.33% 30.24% -1,087.23% -10,275.00% -100.89% -65.30% -
  Horiz. % -246.71% -266.23% -381.64% -32.15% -0.31% 34.70% 100.00%
NP 13,854 11,576 7,244 3,666 1,462 1,402 3,156 27.95%
  YoY % 19.68% 59.80% 97.60% 150.75% 4.28% -55.58% -
  Horiz. % 438.97% 366.79% 229.53% 116.16% 46.32% 44.42% 100.00%
NP to SH 12,327 6,940 3,799 2,057 132 701 1,939 36.09%
  YoY % 77.62% 82.68% 84.69% 1,458.33% -81.17% -63.85% -
  Horiz. % 635.74% 357.92% 195.93% 106.09% 6.81% 36.15% 100.00%
Tax Rate 18.69 % 22.89 % 40.48 % 10.17 % 0.27 % -46.96 % -69.22 % -
  YoY % -18.35% -43.45% 298.03% 3,666.67% 100.57% 32.16% -
  Horiz. % -27.00% -33.07% -58.48% -14.69% -0.39% 67.84% 100.00%
Total Cost 126,730 120,951 121,398 103,295 89,514 106,992 45,319 18.69%
  YoY % 4.78% -0.37% 17.53% 15.40% -16.34% 136.09% -
  Horiz. % 279.64% 266.89% 267.87% 227.93% 197.52% 236.09% 100.00%
Net Worth 344,603 218,116 196,011 183,856 180,971 126,880 134,150 17.02%
  YoY % 57.99% 11.28% 6.61% 1.59% 42.63% -5.42% -
  Horiz. % 256.88% 162.59% 146.11% 137.05% 134.90% 94.58% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 5,011 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 72.22 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 344,603 218,116 196,011 183,856 180,971 126,880 134,150 17.02%
  YoY % 57.99% 11.28% 6.61% 1.59% 42.63% -5.42% -
  Horiz. % 256.88% 162.59% 146.11% 137.05% 134.90% 94.58% 100.00%
NOSH 1,099,214 1,002,375 983,499 979,523 1,320,000 1,001,428 998,888 1.61%
  YoY % 9.66% 1.92% 0.41% -25.79% 31.81% 0.25% -
  Horiz. % 110.04% 100.35% 98.46% 98.06% 132.15% 100.25% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.85 % 8.73 % 5.63 % 3.43 % 1.61 % 1.29 % 6.51 % 7.14%
  YoY % 12.83% 55.06% 64.14% 113.04% 24.81% -80.18% -
  Horiz. % 151.31% 134.10% 86.48% 52.69% 24.73% 19.82% 100.00%
ROE 3.58 % 3.18 % 1.94 % 1.12 % 0.07 % 0.55 % 1.45 % 16.25%
  YoY % 12.58% 63.92% 73.21% 1,500.00% -87.27% -62.07% -
  Horiz. % 246.90% 219.31% 133.79% 77.24% 4.83% 37.93% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.79 13.22 13.08 10.92 6.89 10.82 4.85 17.53%
  YoY % -3.25% 1.07% 19.78% 58.49% -36.32% 123.09% -
  Horiz. % 263.71% 272.58% 269.69% 225.15% 142.06% 223.09% 100.00%
EPS 1.12 0.69 0.38 0.21 0.01 0.07 0.20 33.24%
  YoY % 62.32% 81.58% 80.95% 2,000.00% -85.71% -65.00% -
  Horiz. % 560.00% 345.00% 190.00% 105.00% 5.00% 35.00% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3135 0.2176 0.1993 0.1877 0.1371 0.1267 0.1343 15.17%
  YoY % 44.07% 9.18% 6.18% 36.91% 8.21% -5.66% -
  Horiz. % 233.43% 162.03% 148.40% 139.76% 102.08% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.54 11.82 11.47 9.54 8.11 9.67 4.32 19.43%
  YoY % 6.09% 3.05% 20.23% 17.63% -16.13% 123.84% -
  Horiz. % 290.28% 273.61% 265.51% 220.83% 187.73% 223.84% 100.00%
EPS 1.10 0.62 0.34 0.18 0.01 0.06 0.17 36.49%
  YoY % 77.42% 82.35% 88.89% 1,700.00% -83.33% -64.71% -
  Horiz. % 647.06% 364.71% 200.00% 105.88% 5.88% 35.29% 100.00%
DPS 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3073 0.1945 0.1748 0.1639 0.1614 0.1131 0.1196 17.02%
  YoY % 57.99% 11.27% 6.65% 1.55% 42.71% -5.43% -
  Horiz. % 256.94% 162.63% 146.15% 137.04% 134.95% 94.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.7150 0.7450 0.3000 0.3650 0.3200 0.3450 0.1400 -
P/RPS 5.59 5.63 2.29 3.34 4.64 3.19 2.88 11.68%
  YoY % -0.71% 145.85% -31.44% -28.02% 45.45% 10.76% -
  Horiz. % 194.10% 195.49% 79.51% 115.97% 161.11% 110.76% 100.00%
P/EPS 63.76 107.60 77.67 173.81 3,200.00 492.86 72.12 -2.03%
  YoY % -40.74% 38.53% -55.31% -94.57% 549.27% 583.39% -
  Horiz. % 88.41% 149.20% 107.70% 241.00% 4,437.05% 683.39% 100.00%
EY 1.57 0.93 1.29 0.58 0.03 0.20 1.39 2.05%
  YoY % 68.82% -27.91% 122.41% 1,833.33% -85.00% -85.61% -
  Horiz. % 112.95% 66.91% 92.81% 41.73% 2.16% 14.39% 100.00%
DY 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.28 3.42 1.51 1.94 2.33 2.72 1.04 13.97%
  YoY % -33.33% 126.49% -22.16% -16.74% -14.34% 161.54% -
  Horiz. % 219.23% 328.85% 145.19% 186.54% 224.04% 261.54% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 22/02/18 22/02/17 24/02/16 25/02/15 26/02/14 21/02/13 -
Price 0.7850 0.6650 0.4000 0.3650 0.2500 0.2800 0.1200 -
P/RPS 6.14 5.03 3.06 3.34 3.63 2.59 2.47 16.38%
  YoY % 22.07% 64.38% -8.38% -7.99% 40.15% 4.86% -
  Horiz. % 248.58% 203.64% 123.89% 135.22% 146.96% 104.86% 100.00%
P/EPS 70.00 96.05 103.55 173.81 2,500.00 400.00 61.82 2.09%
  YoY % -27.12% -7.24% -40.42% -93.05% 525.00% 547.04% -
  Horiz. % 113.23% 155.37% 167.50% 281.15% 4,044.00% 647.04% 100.00%
EY 1.43 1.04 0.97 0.58 0.04 0.25 1.62 -2.06%
  YoY % 37.50% 7.22% 67.24% 1,350.00% -84.00% -84.57% -
  Horiz. % 88.27% 64.20% 59.88% 35.80% 2.47% 15.43% 100.00%
DY 0.00 0.75 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.50 3.06 2.01 1.94 1.82 2.21 0.89 18.77%
  YoY % -18.30% 52.24% 3.61% 6.59% -17.65% 148.31% -
  Horiz. % 280.90% 343.82% 225.84% 217.98% 204.49% 248.31% 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.
 


 

331  273  533  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.1350.00 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers