Highlights

[D&O] YoY TTM Result on 2017-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     3.92%    YoY -     42.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 492,522 469,551 451,859 427,528 400,880 430,149 231,689 13.39%
  YoY % 4.89% 3.92% 5.69% 6.65% -6.80% 85.66% -
  Horiz. % 212.58% 202.66% 195.03% 184.53% 173.03% 185.66% 100.00%
PBT 46,859 51,556 35,332 20,753 10,988 6,767 -570 -
  YoY % -9.11% 45.92% 70.25% 88.87% 62.38% 1,287.19% -
  Horiz. % -8,220.88% -9,044.91% -6,198.60% -3,640.88% -1,927.72% -1,187.19% 100.00%
Tax -7,938 -12,161 -9,882 -1,811 -859 -1,379 -521 57.42%
  YoY % 34.73% -23.06% -445.67% -110.83% 37.71% -164.68% -
  Horiz. % 1,523.61% 2,334.17% 1,896.74% 347.60% 164.88% 264.68% 100.00%
NP 38,921 39,395 25,450 18,942 10,129 5,388 -1,091 -
  YoY % -1.20% 54.79% 34.36% 87.01% 87.99% 593.86% -
  Horiz. % -3,567.46% -3,610.91% -2,332.72% -1,736.21% -928.41% -493.86% 100.00%
NP to SH 34,705 26,932 15,153 10,665 5,351 2,066 -3,974 -
  YoY % 28.86% 77.73% 42.08% 99.31% 159.00% 151.99% -
  Horiz. % -873.30% -677.71% -381.30% -268.37% -134.65% -51.99% 100.00%
Tax Rate 16.94 % 23.59 % 27.97 % 8.73 % 7.82 % 20.38 % - % -
  YoY % -28.19% -15.66% 220.39% 11.64% -61.63% 0.00% -
  Horiz. % 83.12% 115.75% 137.24% 42.84% 38.37% 100.00% -
Total Cost 453,601 430,156 426,409 408,586 390,751 424,761 232,780 11.75%
  YoY % 5.45% 0.88% 4.36% 4.56% -8.01% 82.47% -
  Horiz. % 194.86% 184.79% 183.18% 175.52% 167.86% 182.47% 100.00%
Net Worth 334,618 297,930 204,415 186,788 145,127 0 125,631 17.73%
  YoY % 12.31% 45.75% 9.44% 28.71% 0.00% 0.00% -
  Horiz. % 266.35% 237.15% 162.71% 148.68% 115.52% 0.00% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 5,200 5,011 4,986 0 0 0 0 -
  YoY % 3.77% 0.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.31% 100.52% 100.00% - - - -
Div Payout % 14.99 % 18.61 % 32.90 % - % - % - % - % -
  YoY % -19.45% -43.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.56% 56.57% 100.00% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 334,618 297,930 204,415 186,788 145,127 0 125,631 17.73%
  YoY % 12.31% 45.75% 9.44% 28.71% 0.00% 0.00% -
  Horiz. % 266.35% 237.15% 162.71% 148.68% 115.52% 0.00% 100.00%
NOSH 1,108,009 1,038,087 1,003,513 993,030 979,268 953,333 1,006,666 1.61%
  YoY % 6.74% 3.45% 1.06% 1.41% 2.72% -5.30% -
  Horiz. % 110.07% 103.12% 99.69% 98.65% 97.28% 94.70% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 7.90 % 8.39 % 5.63 % 4.43 % 2.53 % 1.25 % -0.47 % -
  YoY % -5.84% 49.02% 27.09% 75.10% 102.40% 365.96% -
  Horiz. % -1,680.85% -1,785.11% -1,197.87% -942.55% -538.30% -265.96% 100.00%
ROE 10.37 % 9.04 % 7.41 % 5.71 % 3.69 % - % -3.16 % -
  YoY % 14.71% 22.00% 29.77% 54.74% 0.00% 0.00% -
  Horiz. % -328.16% -286.08% -234.49% -180.70% -116.77% 0.00% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 44.45 45.23 45.03 43.05 40.94 45.12 23.02 11.59%
  YoY % -1.72% 0.44% 4.60% 5.15% -9.26% 96.00% -
  Horiz. % 193.09% 196.48% 195.61% 187.01% 177.85% 196.00% 100.00%
EPS 3.13 2.59 1.51 1.07 0.55 0.22 -0.39 -
  YoY % 20.85% 71.52% 41.12% 94.55% 150.00% 156.41% -
  Horiz. % -802.56% -664.10% -387.18% -274.36% -141.03% -56.41% 100.00%
DPS 0.47 0.48 0.50 0.00 0.00 0.00 0.00 -
  YoY % -2.08% -4.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.00% 96.00% 100.00% - - - -
NAPS 0.3020 0.2870 0.2037 0.1881 0.1482 0.0000 0.1248 15.86%
  YoY % 5.23% 40.89% 8.29% 26.92% 0.00% 0.00% -
  Horiz. % 241.99% 229.97% 163.22% 150.72% 118.75% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 43.92 41.87 40.29 38.12 35.74 38.35 20.66 13.39%
  YoY % 4.90% 3.92% 5.69% 6.66% -6.81% 85.62% -
  Horiz. % 212.58% 202.66% 195.01% 184.51% 172.99% 185.62% 100.00%
EPS 3.09 2.40 1.35 0.95 0.48 0.18 -0.35 -
  YoY % 28.75% 77.78% 42.11% 97.92% 166.67% 151.43% -
  Horiz. % -882.86% -685.71% -385.71% -271.43% -137.14% -51.43% 100.00%
DPS 0.46 0.45 0.44 0.00 0.00 0.00 0.00 -
  YoY % 2.22% 2.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.55% 102.27% 100.00% - - - -
NAPS 0.2984 0.2657 0.1823 0.1666 0.1294 0.0000 0.1120 17.73%
  YoY % 12.31% 45.75% 9.42% 28.75% 0.00% 0.00% -
  Horiz. % 266.43% 237.23% 162.77% 148.75% 115.54% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5200 0.7100 0.6250 0.2650 0.2650 0.3600 0.1750 -
P/RPS 1.17 1.57 1.39 0.62 0.65 0.80 0.76 7.45%
  YoY % -25.48% 12.95% 124.19% -4.62% -18.75% 5.26% -
  Horiz. % 153.95% 206.58% 182.89% 81.58% 85.53% 105.26% 100.00%
P/EPS 16.60 27.37 41.39 24.67 48.50 166.12 -44.33 -
  YoY % -39.35% -33.87% 67.77% -49.13% -70.80% 474.73% -
  Horiz. % -37.45% -61.74% -93.37% -55.65% -109.41% -374.73% 100.00%
EY 6.02 3.65 2.42 4.05 2.06 0.60 -2.26 -
  YoY % 64.93% 50.83% -40.25% 96.60% 243.33% 126.55% -
  Horiz. % -266.37% -161.50% -107.08% -179.20% -91.15% -26.55% 100.00%
DY 0.90 0.68 0.79 0.00 0.00 0.00 0.00 -
  YoY % 32.35% -13.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.92% 86.08% 100.00% - - - -
P/NAPS 1.72 2.47 3.07 1.41 1.79 0.00 1.40 3.49%
  YoY % -30.36% -19.54% 117.73% -21.23% 0.00% 0.00% -
  Horiz. % 122.86% 176.43% 219.29% 100.71% 127.86% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 21/08/18 30/08/17 29/08/16 19/08/15 27/08/14 29/08/13 -
Price 0.5500 0.7500 0.6050 0.3500 0.2600 0.3400 0.3400 -
P/RPS 1.24 1.66 1.34 0.81 0.64 0.75 1.48 -2.90%
  YoY % -25.30% 23.88% 65.43% 26.56% -14.67% -49.32% -
  Horiz. % 83.78% 112.16% 90.54% 54.73% 43.24% 50.68% 100.00%
P/EPS 17.56 28.91 40.07 32.59 47.58 156.89 -86.13 -
  YoY % -39.26% -27.85% 22.95% -31.50% -69.67% 282.15% -
  Horiz. % -20.39% -33.57% -46.52% -37.84% -55.24% -182.15% 100.00%
EY 5.69 3.46 2.50 3.07 2.10 0.64 -1.16 -
  YoY % 64.45% 38.40% -18.57% 46.19% 228.12% 155.17% -
  Horiz. % -490.52% -298.28% -215.52% -264.66% -181.03% -55.17% 100.00%
DY 0.85 0.64 0.82 0.00 0.00 0.00 0.00 -
  YoY % 32.81% -21.95% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.66% 78.05% 100.00% - - - -
P/NAPS 1.82 2.61 2.97 1.86 1.75 0.00 2.72 -6.47%
  YoY % -30.27% -12.12% 59.68% 6.29% 0.00% 0.00% -
  Horiz. % 66.91% 95.96% 109.19% 68.38% 64.34% 0.00% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers