Highlights

[D&O] YoY Quarter Result on 2018-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 20-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     18.85%    YoY -     77.62%
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 - 1,113,688
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.62 11.90 11.55 9.60 8.17 9.73 4.35 19.42%
  YoY % 6.05% 3.03% 20.31% 17.50% -16.03% 123.68% -
  Horiz. % 290.11% 273.56% 265.52% 220.69% 187.82% 223.68% 100.00%
EPS 1.11 0.62 0.34 0.18 0.01 0.06 0.17 36.69%
  YoY % 79.03% 82.35% 88.89% 1,700.00% -83.33% -64.71% -
  Horiz. % 652.94% 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 0.3094 0.1959 0.1760 0.1651 0.1625 0.1139 0.1205 17.01%
  YoY % 57.94% 11.31% 6.60% 1.60% 42.67% -5.48% -
  Horiz. % 256.76% 162.57% 146.06% 137.01% 134.85% 94.52% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers