Highlights

[D&O] YoY TTM Result on 2019-06-30 [#2]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -5.87%    YoY -     28.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 483,565 492,522 469,551 451,859 427,528 400,880 430,149 1.97%
  YoY % -1.82% 4.89% 3.92% 5.69% 6.65% -6.80% -
  Horiz. % 112.42% 114.50% 109.16% 105.05% 99.39% 93.20% 100.00%
PBT 37,142 46,859 51,556 35,332 20,753 10,988 6,767 32.78%
  YoY % -20.74% -9.11% 45.92% 70.25% 88.87% 62.38% -
  Horiz. % 548.87% 692.46% 761.87% 522.12% 306.68% 162.38% 100.00%
Tax -6,420 -7,938 -12,161 -9,882 -1,811 -859 -1,379 29.19%
  YoY % 19.12% 34.73% -23.06% -445.67% -110.83% 37.71% -
  Horiz. % 465.55% 575.63% 881.87% 716.61% 131.33% 62.29% 100.00%
NP 30,722 38,921 39,395 25,450 18,942 10,129 5,388 33.63%
  YoY % -21.07% -1.20% 54.79% 34.36% 87.01% 87.99% -
  Horiz. % 570.19% 722.36% 731.16% 472.35% 351.56% 187.99% 100.00%
NP to SH 27,467 34,705 26,932 15,153 10,665 5,351 2,066 53.85%
  YoY % -20.86% 28.86% 77.73% 42.08% 99.31% 159.00% -
  Horiz. % 1,329.48% 1,679.82% 1,303.58% 733.45% 516.21% 259.00% 100.00%
Tax Rate 17.29 % 16.94 % 23.59 % 27.97 % 8.73 % 7.82 % 20.38 % -2.70%
  YoY % 2.07% -28.19% -15.66% 220.39% 11.64% -61.63% -
  Horiz. % 84.84% 83.12% 115.75% 137.24% 42.84% 38.37% 100.00%
Total Cost 452,843 453,601 430,156 426,409 408,586 390,751 424,761 1.07%
  YoY % -0.17% 5.45% 0.88% 4.36% 4.56% -8.01% -
  Horiz. % 106.61% 106.79% 101.27% 100.39% 96.19% 91.99% 100.00%
Net Worth 360,624 334,618 297,930 204,415 186,788 145,127 0 -
  YoY % 7.77% 12.31% 45.75% 9.44% 28.71% 0.00% -
  Horiz. % 248.49% 230.57% 205.29% 140.85% 128.71% 100.00% -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 5,551 5,200 5,011 4,986 0 0 0 -
  YoY % 6.74% 3.77% 0.52% 0.00% 0.00% 0.00% -
  Horiz. % 111.34% 104.31% 100.52% 100.00% - - -
Div Payout % 20.21 % 14.99 % 18.61 % 32.90 % - % - % - % -
  YoY % 34.82% -19.45% -43.43% 0.00% 0.00% 0.00% -
  Horiz. % 61.43% 45.56% 56.57% 100.00% - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 360,624 334,618 297,930 204,415 186,788 145,127 0 -
  YoY % 7.77% 12.31% 45.75% 9.44% 28.71% 0.00% -
  Horiz. % 248.49% 230.57% 205.29% 140.85% 128.71% 100.00% -
NOSH 1,127,305 1,108,009 1,038,087 1,003,513 993,030 979,268 953,333 2.83%
  YoY % 1.74% 6.74% 3.45% 1.06% 1.41% 2.72% -
  Horiz. % 118.25% 116.22% 108.89% 105.26% 104.16% 102.72% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.35 % 7.90 % 8.39 % 5.63 % 4.43 % 2.53 % 1.25 % 31.08%
  YoY % -19.62% -5.84% 49.02% 27.09% 75.10% 102.40% -
  Horiz. % 508.00% 632.00% 671.20% 450.40% 354.40% 202.40% 100.00%
ROE 7.62 % 10.37 % 9.04 % 7.41 % 5.71 % 3.69 % - % -
  YoY % -26.52% 14.71% 22.00% 29.77% 54.74% 0.00% -
  Horiz. % 206.50% 281.03% 244.99% 200.81% 154.74% 100.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 42.90 44.45 45.23 45.03 43.05 40.94 45.12 -0.84%
  YoY % -3.49% -1.72% 0.44% 4.60% 5.15% -9.26% -
  Horiz. % 95.08% 98.52% 100.24% 99.80% 95.41% 90.74% 100.00%
EPS 2.44 3.13 2.59 1.51 1.07 0.55 0.22 49.28%
  YoY % -22.04% 20.85% 71.52% 41.12% 94.55% 150.00% -
  Horiz. % 1,109.09% 1,422.73% 1,177.27% 686.36% 486.36% 250.00% 100.00%
DPS 0.50 0.47 0.48 0.50 0.00 0.00 0.00 -
  YoY % 6.38% -2.08% -4.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 94.00% 96.00% 100.00% - - -
NAPS 0.3199 0.3020 0.2870 0.2037 0.1881 0.1482 0.0000 -
  YoY % 5.93% 5.23% 40.89% 8.29% 26.92% 0.00% -
  Horiz. % 215.86% 203.78% 193.66% 137.45% 126.92% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,160,080
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 41.68 42.46 40.48 38.95 36.85 34.56 37.08 1.97%
  YoY % -1.84% 4.89% 3.93% 5.70% 6.63% -6.80% -
  Horiz. % 112.41% 114.51% 109.17% 105.04% 99.38% 93.20% 100.00%
EPS 2.37 2.99 2.32 1.31 0.92 0.46 0.18 53.61%
  YoY % -20.74% 28.88% 77.10% 42.39% 100.00% 155.56% -
  Horiz. % 1,316.67% 1,661.11% 1,288.89% 727.78% 511.11% 255.56% 100.00%
DPS 0.48 0.45 0.43 0.43 0.00 0.00 0.00 -
  YoY % 6.67% 4.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.63% 104.65% 100.00% 100.00% - - -
NAPS 0.3109 0.2884 0.2568 0.1762 0.1610 0.1251 0.0000 -
  YoY % 7.80% 12.31% 45.74% 9.44% 28.70% 0.00% -
  Horiz. % 248.52% 230.54% 205.28% 140.85% 128.70% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7250 0.5200 0.7100 0.6250 0.2650 0.2650 0.3600 -
P/RPS 1.69 1.17 1.57 1.39 0.62 0.65 0.80 13.26%
  YoY % 44.44% -25.48% 12.95% 124.19% -4.62% -18.75% -
  Horiz. % 211.25% 146.25% 196.25% 173.75% 77.50% 81.25% 100.00%
P/EPS 29.76 16.60 27.37 41.39 24.67 48.50 166.12 -24.90%
  YoY % 79.28% -39.35% -33.87% 67.77% -49.13% -70.80% -
  Horiz. % 17.91% 9.99% 16.48% 24.92% 14.85% 29.20% 100.00%
EY 3.36 6.02 3.65 2.42 4.05 2.06 0.60 33.22%
  YoY % -44.19% 64.93% 50.83% -40.25% 96.60% 243.33% -
  Horiz. % 560.00% 1,003.33% 608.33% 403.33% 675.00% 343.33% 100.00%
DY 0.69 0.90 0.68 0.79 0.00 0.00 0.00 -
  YoY % -23.33% 32.35% -13.92% 0.00% 0.00% 0.00% -
  Horiz. % 87.34% 113.92% 86.08% 100.00% - - -
P/NAPS 2.27 1.72 2.47 3.07 1.41 1.79 0.00 -
  YoY % 31.98% -30.36% -19.54% 117.73% -21.23% 0.00% -
  Horiz. % 126.82% 96.09% 137.99% 171.51% 78.77% 100.00% -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 21/08/19 21/08/18 30/08/17 29/08/16 19/08/15 27/08/14 -
Price 0.8450 0.5500 0.7500 0.6050 0.3500 0.2600 0.3400 -
P/RPS 1.97 1.24 1.66 1.34 0.81 0.64 0.75 17.45%
  YoY % 58.87% -25.30% 23.88% 65.43% 26.56% -14.67% -
  Horiz. % 262.67% 165.33% 221.33% 178.67% 108.00% 85.33% 100.00%
P/EPS 34.68 17.56 28.91 40.07 32.59 47.58 156.89 -22.22%
  YoY % 97.49% -39.26% -27.85% 22.95% -31.50% -69.67% -
  Horiz. % 22.10% 11.19% 18.43% 25.54% 20.77% 30.33% 100.00%
EY 2.88 5.69 3.46 2.50 3.07 2.10 0.64 28.46%
  YoY % -49.38% 64.45% 38.40% -18.57% 46.19% 228.12% -
  Horiz. % 450.00% 889.06% 540.62% 390.62% 479.69% 328.12% 100.00%
DY 0.59 0.85 0.64 0.82 0.00 0.00 0.00 -
  YoY % -30.59% 32.81% -21.95% 0.00% 0.00% 0.00% -
  Horiz. % 71.95% 103.66% 78.05% 100.00% - - -
P/NAPS 2.64 1.82 2.61 2.97 1.86 1.75 0.00 -
  YoY % 45.05% -30.27% -12.12% 59.68% 6.29% 0.00% -
  Horiz. % 150.86% 104.00% 149.14% 169.71% 106.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS