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
30/06/19 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers