Highlights

[D&O] YoY Quarter Result on 2017-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     31.25%    YoY -     197.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 113,055 113,081 118,362 97,533 90,868 100,510 59,842 11.18%
  YoY % -0.02% -4.46% 21.36% 7.33% -9.59% 67.96% -
  Horiz. % 188.92% 188.97% 197.79% 162.98% 151.85% 167.96% 100.00%
PBT 8,252 9,868 8,174 3,806 2,706 979 -727 -
  YoY % -16.38% 20.72% 114.77% 40.65% 176.40% 234.66% -
  Horiz. % -1,135.08% -1,357.36% -1,124.35% -523.52% -372.21% -134.66% 100.00%
Tax -1,469 -2,220 -1,143 -294 -336 -785 -784 11.03%
  YoY % 33.83% -94.23% -288.78% 12.50% 57.20% -0.13% -
  Horiz. % 187.37% 283.16% 145.79% 37.50% 42.86% 100.13% 100.00%
NP 6,783 7,648 7,031 3,512 2,370 194 -1,511 -
  YoY % -11.31% 8.78% 100.20% 48.19% 1,121.65% 112.84% -
  Horiz. % -448.91% -506.15% -465.32% -232.43% -156.85% -12.84% 100.00%
NP to SH 6,040 5,132 4,986 1,677 496 -427 -2,069 -
  YoY % 17.69% 2.93% 197.32% 238.10% 216.16% 79.36% -
  Horiz. % -291.93% -248.04% -240.99% -81.05% -23.97% 20.64% 100.00%
Tax Rate 17.80 % 22.50 % 13.98 % 7.72 % 12.42 % 80.18 % - % -
  YoY % -20.89% 60.94% 81.09% -37.84% -84.51% 0.00% -
  Horiz. % 22.20% 28.06% 17.44% 9.63% 15.49% 100.00% -
Total Cost 106,272 105,433 111,331 94,021 88,498 100,316 61,353 9.58%
  YoY % 0.80% -5.30% 18.41% 6.24% -11.78% 63.51% -
  Horiz. % 173.21% 171.85% 181.46% 153.25% 144.24% 163.51% 100.00%
Net Worth 332,022 296,521 206,819 184,371 141,558 136,746 133,992 16.32%
  YoY % 11.97% 43.37% 12.18% 30.24% 3.52% 2.06% -
  Horiz. % 247.79% 221.30% 154.35% 137.60% 105.65% 102.06% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 4,986 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 100.00 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 332,022 296,521 206,819 184,371 141,558 136,746 133,992 16.32%
  YoY % 11.97% 43.37% 12.18% 30.24% 3.52% 2.06% -
  Horiz. % 247.79% 221.30% 154.35% 137.60% 105.65% 102.06% 100.00%
NOSH 1,105,269 1,007,206 997,200 986,470 991,999 1,067,500 985,238 1.93%
  YoY % 9.74% 1.00% 1.09% -0.56% -7.07% 8.35% -
  Horiz. % 112.18% 102.23% 101.21% 100.13% 100.69% 108.35% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.00 % 6.76 % 5.94 % 3.60 % 2.61 % 0.19 % -2.52 % -
  YoY % -11.24% 13.80% 65.00% 37.93% 1,273.68% 107.54% -
  Horiz. % -238.10% -268.25% -235.71% -142.86% -103.57% -7.54% 100.00%
ROE 1.82 % 1.73 % 2.41 % 0.91 % 0.35 % -0.31 % -1.54 % -
  YoY % 5.20% -28.22% 164.84% 160.00% 212.90% 79.87% -
  Horiz. % -118.18% -112.34% -156.49% -59.09% -22.73% 20.13% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.23 11.23 11.87 9.89 9.16 9.42 6.07 9.08%
  YoY % -8.90% -5.39% 20.02% 7.97% -2.76% 55.19% -
  Horiz. % 168.53% 185.01% 195.55% 162.93% 150.91% 155.19% 100.00%
EPS 0.55 0.51 0.50 0.17 0.05 -0.04 -0.21 -
  YoY % 7.84% 2.00% 194.12% 240.00% 225.00% 80.95% -
  Horiz. % -261.90% -242.86% -238.10% -80.95% -23.81% 19.05% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3004 0.2944 0.2074 0.1869 0.1427 0.1281 0.1360 14.11%
  YoY % 2.04% 41.95% 10.97% 30.97% 11.40% -5.81% -
  Horiz. % 220.88% 216.47% 152.50% 137.43% 104.93% 94.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,119,001
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.10 10.11 10.58 8.72 8.12 8.98 5.35 11.17%
  YoY % -0.10% -4.44% 21.33% 7.39% -9.58% 67.85% -
  Horiz. % 188.79% 188.97% 197.76% 162.99% 151.78% 167.85% 100.00%
EPS 0.54 0.46 0.45 0.15 0.04 -0.04 -0.18 -
  YoY % 17.39% 2.22% 200.00% 275.00% 200.00% 77.78% -
  Horiz. % -300.00% -255.56% -250.00% -83.33% -22.22% 22.22% 100.00%
DPS 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.2967 0.2650 0.1848 0.1648 0.1265 0.1222 0.1197 16.33%
  YoY % 11.96% 43.40% 12.14% 30.28% 3.52% 2.09% -
  Horiz. % 247.87% 221.39% 154.39% 137.68% 105.68% 102.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.6850 0.6100 0.6200 0.3200 0.2550 0.2600 0.1500 -
P/RPS 6.70 5.43 5.22 3.24 2.78 2.76 2.47 18.09%
  YoY % 23.39% 4.02% 61.11% 16.55% 0.72% 11.74% -
  Horiz. % 271.26% 219.84% 211.34% 131.17% 112.55% 111.74% 100.00%
P/EPS 125.35 119.72 124.00 188.24 510.00 -650.00 -71.43 -
  YoY % 4.70% -3.45% -34.13% -63.09% 178.46% -809.98% -
  Horiz. % -175.49% -167.60% -173.60% -263.53% -713.99% 909.98% 100.00%
EY 0.80 0.84 0.81 0.53 0.20 -0.15 -1.40 -
  YoY % -4.76% 3.70% 52.83% 165.00% 233.33% 89.29% -
  Horiz. % -57.14% -60.00% -57.86% -37.86% -14.29% 10.71% 100.00%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.28 2.07 2.99 1.71 1.79 2.03 1.10 12.91%
  YoY % 10.14% -30.77% 74.85% -4.47% -11.82% 84.55% -
  Horiz. % 207.27% 188.18% 271.82% 155.45% 162.73% 184.55% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 - 25/05/17 25/05/16 27/05/15 28/05/14 29/05/13 -
Price 0.6100 0.6550 0.6450 0.3000 0.2800 0.3850 0.1800 -
P/RPS 5.96 5.83 5.43 3.03 3.06 4.09 2.96 12.37%
  YoY % 2.23% 7.37% 79.21% -0.98% -25.18% 38.18% -
  Horiz. % 201.35% 196.96% 183.45% 102.36% 103.38% 138.18% 100.00%
P/EPS 111.62 128.55 129.00 176.47 560.00 -962.50 -85.71 -
  YoY % -13.17% -0.35% -26.90% -68.49% 158.18% -1,022.97% -
  Horiz. % -130.23% -149.98% -150.51% -205.89% -653.37% 1,122.97% 100.00%
EY 0.90 0.78 0.78 0.57 0.18 -0.10 -1.17 -
  YoY % 15.38% 0.00% 36.84% 216.67% 280.00% 91.45% -
  Horiz. % -76.92% -66.67% -66.67% -48.72% -15.38% 8.55% 100.00%
DY 0.00 0.00 0.78 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.03 2.22 3.11 1.61 1.96 3.01 1.32 7.43%
  YoY % -8.56% -28.62% 93.17% -17.86% -34.88% 128.03% -
  Horiz. % 153.79% 168.18% 235.61% 121.97% 148.48% 228.03% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers