Highlights

[D&O] YoY TTM Result on 2017-12-31 [#4]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 22-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     15.52%    YoY -     98.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 504,305 490,776 463,338 430,099 433,108 421,325 337,784 6.90%
  YoY % 2.76% 5.92% 7.73% -0.69% 2.80% 24.73% -
  Horiz. % 149.30% 145.29% 137.17% 127.33% 128.22% 124.73% 100.00%
PBT 47,071 52,122 45,718 29,575 19,112 5,221 4,446 48.16%
  YoY % -9.69% 14.01% 54.58% 54.75% 266.06% 17.43% -
  Horiz. % 1,058.73% 1,172.33% 1,028.30% 665.20% 429.87% 117.43% 100.00%
Tax -8,012 -9,920 -9,464 -8,513 -1,555 -1,581 -1,176 37.67%
  YoY % 19.23% -4.82% -11.17% -447.46% 1.64% -34.44% -
  Horiz. % 681.29% 843.54% 804.76% 723.89% 132.23% 134.44% 100.00%
NP 39,059 42,202 36,254 21,062 17,557 3,640 3,270 51.16%
  YoY % -7.45% 16.41% 72.13% 19.96% 382.34% 11.31% -
  Horiz. % 1,194.46% 1,290.58% 1,108.69% 644.10% 536.91% 111.31% 100.00%
NP to SH 34,873 35,961 22,369 11,273 10,222 699 440 107.19%
  YoY % -3.03% 60.76% 98.43% 10.28% 1,362.37% 58.86% -
  Horiz. % 7,925.68% 8,172.95% 5,083.86% 2,562.05% 2,323.18% 158.86% 100.00%
Tax Rate 17.02 % 19.03 % 20.70 % 28.78 % 8.14 % 30.28 % 26.45 % -7.08%
  YoY % -10.56% -8.07% -28.08% 253.56% -73.12% 14.48% -
  Horiz. % 64.35% 71.95% 78.26% 108.81% 30.78% 114.48% 100.00%
Total Cost 465,246 448,574 427,084 409,037 415,551 417,685 334,514 5.65%
  YoY % 3.72% 5.03% 4.41% -1.57% -0.51% 24.86% -
  Horiz. % 139.08% 134.10% 127.67% 122.28% 124.23% 124.86% 100.00%
Net Worth 354,362 344,603 218,116 196,011 183,856 180,971 126,880 18.66%
  YoY % 2.83% 57.99% 11.28% 6.61% 1.59% 42.63% -
  Horiz. % 279.29% 271.60% 171.91% 154.48% 144.90% 142.63% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 5,551 5,200 9,997 0 0 0 0 -
  YoY % 6.74% -47.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.53% 52.02% 100.00% - - - -
Div Payout % 15.92 % 14.46 % 44.70 % - % - % - % - % -
  YoY % 10.10% -67.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.62% 32.35% 100.00% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 354,362 344,603 218,116 196,011 183,856 180,971 126,880 18.66%
  YoY % 2.83% 57.99% 11.28% 6.61% 1.59% 42.63% -
  Horiz. % 279.29% 271.60% 171.91% 154.48% 144.90% 142.63% 100.00%
NOSH 1,115,050 1,099,214 1,002,375 983,499 979,523 1,320,000 1,001,428 1.81%
  YoY % 1.44% 9.66% 1.92% 0.41% -25.79% 31.81% -
  Horiz. % 111.35% 109.76% 100.09% 98.21% 97.81% 131.81% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.75 % 8.60 % 7.82 % 4.90 % 4.05 % 0.86 % 0.97 % 41.37%
  YoY % -9.88% 9.97% 59.59% 20.99% 370.93% -11.34% -
  Horiz. % 798.97% 886.60% 806.19% 505.15% 417.53% 88.66% 100.00%
ROE 9.84 % 10.44 % 10.26 % 5.75 % 5.56 % 0.39 % 0.35 % 74.33%
  YoY % -5.75% 1.75% 78.43% 3.42% 1,325.64% 11.43% -
  Horiz. % 2,811.43% 2,982.86% 2,931.43% 1,642.86% 1,588.57% 111.43% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.23 44.65 46.22 43.73 44.22 31.92 33.73 5.01%
  YoY % 1.30% -3.40% 5.69% -1.11% 38.53% -5.37% -
  Horiz. % 134.09% 132.37% 137.03% 129.65% 131.10% 94.63% 100.00%
EPS 3.13 3.27 2.23 1.15 1.04 0.05 0.04 106.75%
  YoY % -4.28% 46.64% 93.91% 10.58% 1,980.00% 25.00% -
  Horiz. % 7,825.00% 8,175.00% 5,575.00% 2,875.00% 2,600.00% 125.00% 100.00%
DPS 0.50 0.47 1.00 0.00 0.00 0.00 0.00 -
  YoY % 6.38% -53.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 47.00% 100.00% - - - -
NAPS 0.3178 0.3135 0.2176 0.1993 0.1877 0.1371 0.1267 16.56%
  YoY % 1.37% 44.07% 9.18% 6.18% 36.91% 8.21% -
  Horiz. % 250.83% 247.43% 171.74% 157.30% 148.15% 108.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,759
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 43.45 42.28 39.92 37.05 37.31 36.30 29.10 6.91%
  YoY % 2.77% 5.91% 7.75% -0.70% 2.78% 24.74% -
  Horiz. % 149.31% 145.29% 137.18% 127.32% 128.21% 124.74% 100.00%
EPS 3.00 3.10 1.93 0.97 0.88 0.06 0.04 105.29%
  YoY % -3.23% 60.62% 98.97% 10.23% 1,366.67% 50.00% -
  Horiz. % 7,500.00% 7,750.00% 4,825.00% 2,425.00% 2,200.00% 150.00% 100.00%
DPS 0.48 0.45 0.86 0.00 0.00 0.00 0.00 -
  YoY % 6.67% -47.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.81% 52.33% 100.00% - - - -
NAPS 0.3053 0.2969 0.1879 0.1689 0.1584 0.1559 0.1093 18.66%
  YoY % 2.83% 58.01% 11.25% 6.63% 1.60% 42.63% -
  Horiz. % 279.32% 271.64% 171.91% 154.53% 144.92% 142.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.8500 0.7150 0.7450 0.3000 0.3650 0.3200 0.3450 -
P/RPS 1.88 1.60 1.61 0.69 0.83 1.00 1.02 10.72%
  YoY % 17.50% -0.62% 133.33% -16.87% -17.00% -1.96% -
  Horiz. % 184.31% 156.86% 157.84% 67.65% 81.37% 98.04% 100.00%
P/EPS 27.18 21.86 33.38 26.17 34.98 604.29 785.21 -42.90%
  YoY % 24.34% -34.51% 27.55% -25.19% -94.21% -23.04% -
  Horiz. % 3.46% 2.78% 4.25% 3.33% 4.45% 76.96% 100.00%
EY 3.68 4.58 3.00 3.82 2.86 0.17 0.13 74.53%
  YoY % -19.65% 52.67% -21.47% 33.57% 1,582.35% 30.77% -
  Horiz. % 2,830.77% 3,523.08% 2,307.69% 2,938.46% 2,200.00% 130.77% 100.00%
DY 0.59 0.66 1.34 0.00 0.00 0.00 0.00 -
  YoY % -10.61% -50.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.03% 49.25% 100.00% - - - -
P/NAPS 2.67 2.28 3.42 1.51 1.94 2.33 2.72 -0.31%
  YoY % 17.11% -33.33% 126.49% -22.16% -16.74% -14.34% -
  Horiz. % 98.16% 83.82% 125.74% 55.51% 71.32% 85.66% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 20/02/19 22/02/18 22/02/17 24/02/16 25/02/15 26/02/14 -
Price 0.8000 0.7850 0.6650 0.4000 0.3650 0.2500 0.2800 -
P/RPS 1.77 1.76 1.44 0.91 0.83 0.78 0.83 13.45%
  YoY % 0.57% 22.22% 58.24% 9.64% 6.41% -6.02% -
  Horiz. % 213.25% 212.05% 173.49% 109.64% 100.00% 93.98% 100.00%
P/EPS 25.58 23.99 29.80 34.90 34.98 472.10 637.27 -41.47%
  YoY % 6.63% -19.50% -14.61% -0.23% -92.59% -25.92% -
  Horiz. % 4.01% 3.76% 4.68% 5.48% 5.49% 74.08% 100.00%
EY 3.91 4.17 3.36 2.87 2.86 0.21 0.16 70.31%
  YoY % -6.24% 24.11% 17.07% 0.35% 1,261.90% 31.25% -
  Horiz. % 2,443.75% 2,606.25% 2,100.00% 1,793.75% 1,787.50% 131.25% 100.00%
DY 0.62 0.60 1.50 0.00 0.00 0.00 0.00 -
  YoY % 3.33% -60.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.33% 40.00% 100.00% - - - -
P/NAPS 2.52 2.50 3.06 2.01 1.94 1.82 2.21 2.21%
  YoY % 0.80% -18.30% 52.24% 3.61% 6.59% -17.65% -
  Horiz. % 114.03% 113.12% 138.46% 90.95% 87.78% 82.35% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS