Highlights

[D&O] YoY Quarter Result on 2015-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     275.76%    YoY -     216.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 113,081 118,362 97,533 90,868 100,510 59,842 45,865 16.22%
  YoY % -4.46% 21.36% 7.33% -9.59% 67.96% 30.47% -
  Horiz. % 246.55% 258.07% 212.65% 198.12% 219.14% 130.47% 100.00%
PBT 9,868 8,174 3,806 2,706 979 -727 -1,644 -
  YoY % 20.72% 114.77% 40.65% 176.40% 234.66% 55.78% -
  Horiz. % -600.24% -497.20% -231.51% -164.60% -59.55% 44.22% 100.00%
Tax -2,220 -1,143 -294 -336 -785 -784 -450 30.46%
  YoY % -94.23% -288.78% 12.50% 57.20% -0.13% -74.22% -
  Horiz. % 493.33% 254.00% 65.33% 74.67% 174.44% 174.22% 100.00%
NP 7,648 7,031 3,512 2,370 194 -1,511 -2,094 -
  YoY % 8.78% 100.20% 48.19% 1,121.65% 112.84% 27.84% -
  Horiz. % -365.23% -335.77% -167.72% -113.18% -9.26% 72.16% 100.00%
NP to SH 5,132 4,986 1,677 496 -427 -2,069 -2,366 -
  YoY % 2.93% 197.32% 238.10% 216.16% 79.36% 12.55% -
  Horiz. % -216.91% -210.74% -70.88% -20.96% 18.05% 87.45% 100.00%
Tax Rate 22.50 % 13.98 % 7.72 % 12.42 % 80.18 % - % - % -
  YoY % 60.94% 81.09% -37.84% -84.51% 0.00% 0.00% -
  Horiz. % 28.06% 17.44% 9.63% 15.49% 100.00% - -
Total Cost 105,433 111,331 94,021 88,498 100,316 61,353 47,959 14.02%
  YoY % -5.30% 18.41% 6.24% -11.78% 63.51% 27.93% -
  Horiz. % 219.84% 232.14% 196.04% 184.53% 209.17% 127.93% 100.00%
Net Worth 296,521 206,819 184,371 141,558 136,746 133,992 133,087 14.28%
  YoY % 43.37% 12.18% 30.24% 3.52% 2.06% 0.68% -
  Horiz. % 222.80% 155.40% 138.53% 106.36% 102.75% 100.68% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 4,986 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 100.00 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 296,521 206,819 184,371 141,558 136,746 133,992 133,087 14.28%
  YoY % 43.37% 12.18% 30.24% 3.52% 2.06% 0.68% -
  Horiz. % 222.80% 155.40% 138.53% 106.36% 102.75% 100.68% 100.00%
NOSH 1,007,206 997,200 986,470 991,999 1,067,500 985,238 985,833 0.36%
  YoY % 1.00% 1.09% -0.56% -7.07% 8.35% -0.06% -
  Horiz. % 102.17% 101.15% 100.06% 100.63% 108.28% 99.94% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.76 % 5.94 % 3.60 % 2.61 % 0.19 % -2.52 % -4.57 % -
  YoY % 13.80% 65.00% 37.93% 1,273.68% 107.54% 44.86% -
  Horiz. % -147.92% -129.98% -78.77% -57.11% -4.16% 55.14% 100.00%
ROE 1.73 % 2.41 % 0.91 % 0.35 % -0.31 % -1.54 % -1.78 % -
  YoY % -28.22% 164.84% 160.00% 212.90% 79.87% 13.48% -
  Horiz. % -97.19% -135.39% -51.12% -19.66% 17.42% 86.52% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.23 11.87 9.89 9.16 9.42 6.07 4.65 15.82%
  YoY % -5.39% 20.02% 7.97% -2.76% 55.19% 30.54% -
  Horiz. % 241.51% 255.27% 212.69% 196.99% 202.58% 130.54% 100.00%
EPS 0.51 0.50 0.17 0.05 -0.04 -0.21 -0.24 -
  YoY % 2.00% 194.12% 240.00% 225.00% 80.95% 12.50% -
  Horiz. % -212.50% -208.33% -70.83% -20.83% 16.67% 87.50% 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 0.2944 0.2074 0.1869 0.1427 0.1281 0.1360 0.1350 13.87%
  YoY % 41.95% 10.97% 30.97% 11.40% -5.81% 0.74% -
  Horiz. % 218.07% 153.63% 138.44% 105.70% 94.89% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 10.08 10.55 8.70 8.10 8.96 5.34 4.09 16.21%
  YoY % -4.45% 21.26% 7.41% -9.60% 67.79% 30.56% -
  Horiz. % 246.45% 257.95% 212.71% 198.04% 219.07% 130.56% 100.00%
EPS 0.46 0.44 0.15 0.04 -0.04 -0.18 -0.21 -
  YoY % 4.55% 193.33% 275.00% 200.00% 77.78% 14.29% -
  Horiz. % -219.05% -209.52% -71.43% -19.05% 19.05% 85.71% 100.00%
DPS 0.00 0.44 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 0.2644 0.1844 0.1644 0.1262 0.1219 0.1195 0.1187 14.27%
  YoY % 43.38% 12.17% 30.27% 3.53% 2.01% 0.67% -
  Horiz. % 222.75% 155.35% 138.50% 106.32% 102.70% 100.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6100 0.6200 0.3200 0.2550 0.2600 0.1500 0.1700 -
P/RPS 5.43 5.22 3.24 2.78 2.76 2.47 3.65 6.84%
  YoY % 4.02% 61.11% 16.55% 0.72% 11.74% -32.33% -
  Horiz. % 148.77% 143.01% 88.77% 76.16% 75.62% 67.67% 100.00%
P/EPS 119.72 124.00 188.24 510.00 -650.00 -71.43 -70.83 -
  YoY % -3.45% -34.13% -63.09% 178.46% -809.98% -0.85% -
  Horiz. % -169.02% -175.07% -265.76% -720.03% 917.69% 100.85% 100.00%
EY 0.84 0.81 0.53 0.20 -0.15 -1.40 -1.41 -
  YoY % 3.70% 52.83% 165.00% 233.33% 89.29% 0.71% -
  Horiz. % -59.57% -57.45% -37.59% -14.18% 10.64% 99.29% 100.00%
DY 0.00 0.81 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 2.07 2.99 1.71 1.79 2.03 1.10 1.26 8.62%
  YoY % -30.77% 74.85% -4.47% -11.82% 84.55% -12.70% -
  Horiz. % 164.29% 237.30% 135.71% 142.06% 161.11% 87.30% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 25/05/17 25/05/16 27/05/15 28/05/14 29/05/13 24/05/12 -
Price 0.6550 0.6450 0.3000 0.2800 0.3850 0.1800 0.1400 -
P/RPS 5.83 5.43 3.03 3.06 4.09 2.96 3.01 11.64%
  YoY % 7.37% 79.21% -0.98% -25.18% 38.18% -1.66% -
  Horiz. % 193.69% 180.40% 100.66% 101.66% 135.88% 98.34% 100.00%
P/EPS 128.55 129.00 176.47 560.00 -962.50 -85.71 -58.33 -
  YoY % -0.35% -26.90% -68.49% 158.18% -1,022.97% -46.94% -
  Horiz. % -220.38% -221.16% -302.54% -960.05% 1,650.09% 146.94% 100.00%
EY 0.78 0.78 0.57 0.18 -0.10 -1.17 -1.71 -
  YoY % 0.00% 36.84% 216.67% 280.00% 91.45% 31.58% -
  Horiz. % -45.61% -45.61% -33.33% -10.53% 5.85% 68.42% 100.00%
DY 0.00 0.78 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 2.22 3.11 1.61 1.96 3.01 1.32 1.04 13.46%
  YoY % -28.62% 93.17% -17.86% -34.88% 128.03% 26.92% -
  Horiz. % 213.46% 299.04% 154.81% 188.46% 289.42% 126.92% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

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. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers