Highlights

[D&O] YoY TTM 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 -     29.35%    YoY -     27.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 509,439 490,750 458,057 450,928 439,773 411,683 378,452 5.07%
  YoY % 3.81% 7.14% 1.58% 2.54% 6.82% 8.78% -
  Horiz. % 134.61% 129.67% 121.03% 119.15% 116.20% 108.78% 100.00%
PBT 44,310 50,506 47,412 33,943 20,212 6,948 6,152 38.93%
  YoY % -12.27% 6.53% 39.68% 67.93% 190.90% 12.94% -
  Horiz. % 720.25% 820.97% 770.68% 551.74% 328.54% 112.94% 100.00%
Tax -7,663 -9,169 -10,541 -9,362 -1,513 -1,132 -1,177 36.61%
  YoY % 16.42% 13.02% -12.59% -518.77% -33.66% 3.82% -
  Horiz. % 651.06% 779.01% 895.58% 795.41% 128.55% 96.18% 100.00%
NP 36,647 41,337 36,871 24,581 18,699 5,816 4,975 39.45%
  YoY % -11.35% 12.11% 50.00% 31.46% 221.51% 16.90% -
  Horiz. % 736.62% 830.89% 741.13% 494.09% 375.86% 116.90% 100.00%
NP to SH 32,747 36,869 22,515 14,582 11,403 1,622 2,082 58.22%
  YoY % -11.18% 63.75% 54.40% 27.88% 603.02% -22.09% -
  Horiz. % 1,572.86% 1,770.85% 1,081.41% 700.38% 547.69% 77.91% 100.00%
Tax Rate 17.29 % 18.15 % 22.23 % 27.58 % 7.49 % 16.29 % 19.13 % -1.67%
  YoY % -4.74% -18.35% -19.40% 268.22% -54.02% -14.85% -
  Horiz. % 90.38% 94.88% 116.20% 144.17% 39.15% 85.15% 100.00%
Total Cost 472,792 449,413 421,186 426,347 421,074 405,867 373,477 4.00%
  YoY % 5.20% 6.70% -1.21% 1.25% 3.75% 8.67% -
  Horiz. % 126.59% 120.33% 112.77% 114.16% 112.74% 108.67% 100.00%
Net Worth 356,737 332,022 296,521 206,819 184,371 141,558 136,746 17.31%
  YoY % 7.44% 11.97% 43.37% 12.18% 30.24% 3.52% -
  Horiz. % 260.87% 242.80% 216.84% 151.24% 134.83% 103.52% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 % 16.95 % 14.11 % 22.26 % 34.19 % - % - % - % -
  YoY % 20.13% -36.61% -34.89% 0.00% 0.00% 0.00% -
  Horiz. % 49.58% 41.27% 65.11% 100.00% - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 356,737 332,022 296,521 206,819 184,371 141,558 136,746 17.31%
  YoY % 7.44% 11.97% 43.37% 12.18% 30.24% 3.52% -
  Horiz. % 260.87% 242.80% 216.84% 151.24% 134.83% 103.52% 100.00%
NOSH 1,119,001 1,105,269 1,007,206 997,200 986,470 991,999 1,067,500 0.79%
  YoY % 1.24% 9.74% 1.00% 1.09% -0.56% -7.07% -
  Horiz. % 104.82% 103.54% 94.35% 93.41% 92.41% 92.93% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.19 % 8.42 % 8.05 % 5.45 % 4.25 % 1.41 % 1.31 % 32.78%
  YoY % -14.61% 4.60% 47.71% 28.24% 201.42% 7.63% -
  Horiz. % 548.85% 642.75% 614.50% 416.03% 324.43% 107.63% 100.00%
ROE 9.18 % 11.10 % 7.59 % 7.05 % 6.18 % 1.15 % 1.52 % 34.91%
  YoY % -17.30% 46.25% 7.66% 14.08% 437.39% -24.34% -
  Horiz. % 603.95% 730.26% 499.34% 463.82% 406.58% 75.66% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 45.53 44.40 45.48 45.22 44.58 41.50 35.45 4.26%
  YoY % 2.55% -2.37% 0.57% 1.44% 7.42% 17.07% -
  Horiz. % 128.43% 125.25% 128.29% 127.56% 125.75% 117.07% 100.00%
EPS 2.93 3.34 2.24 1.46 1.16 0.16 0.20 56.36%
  YoY % -12.28% 49.11% 53.42% 25.86% 625.00% -20.00% -
  Horiz. % 1,465.00% 1,670.00% 1,120.00% 730.00% 580.00% 80.00% 100.00%
DPS 0.50 0.47 0.50 0.50 0.00 0.00 0.00 -
  YoY % 6.38% -6.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 94.00% 100.00% 100.00% - - -
NAPS 0.3188 0.3004 0.2944 0.2074 0.1869 0.1427 0.1281 16.40%
  YoY % 6.13% 2.04% 41.95% 10.97% 30.97% 11.40% -
  Horiz. % 248.87% 234.50% 229.82% 161.90% 145.90% 111.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,141,100
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 44.64 43.01 40.14 39.52 38.54 36.08 33.17 5.07%
  YoY % 3.79% 7.15% 1.57% 2.54% 6.82% 8.77% -
  Horiz. % 134.58% 129.67% 121.01% 119.14% 116.19% 108.77% 100.00%
EPS 2.87 3.23 1.97 1.28 1.00 0.14 0.18 58.58%
  YoY % -11.15% 63.96% 53.91% 28.00% 614.29% -22.22% -
  Horiz. % 1,594.44% 1,794.44% 1,094.44% 711.11% 555.56% 77.78% 100.00%
DPS 0.49 0.46 0.44 0.44 0.00 0.00 0.00 -
  YoY % 6.52% 4.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.36% 104.55% 100.00% 100.00% - - -
NAPS 0.3126 0.2910 0.2599 0.1812 0.1616 0.1241 0.1198 17.32%
  YoY % 7.42% 11.97% 43.43% 12.13% 30.22% 3.59% -
  Horiz. % 260.93% 242.90% 216.94% 151.25% 134.89% 103.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.5300 0.6850 0.6100 0.6200 0.3200 0.2550 0.2600 -
P/RPS 1.16 1.54 1.34 1.37 0.72 0.61 0.73 8.02%
  YoY % -24.68% 14.93% -2.19% 90.28% 18.03% -16.44% -
  Horiz. % 158.90% 210.96% 183.56% 187.67% 98.63% 83.56% 100.00%
P/EPS 18.11 20.54 27.29 42.40 27.68 155.96 133.31 -28.28%
  YoY % -11.83% -24.73% -35.64% 53.18% -82.25% 16.99% -
  Horiz. % 13.58% 15.41% 20.47% 31.81% 20.76% 116.99% 100.00%
EY 5.52 4.87 3.66 2.36 3.61 0.64 0.75 39.43%
  YoY % 13.35% 33.06% 55.08% -34.63% 464.06% -14.67% -
  Horiz. % 736.00% 649.33% 488.00% 314.67% 481.33% 85.33% 100.00%
DY 0.94 0.69 0.82 0.81 0.00 0.00 0.00 -
  YoY % 36.23% -15.85% 1.23% 0.00% 0.00% 0.00% -
  Horiz. % 116.05% 85.19% 101.23% 100.00% - - -
P/NAPS 1.66 2.28 2.07 2.99 1.71 1.79 2.03 -3.30%
  YoY % -27.19% 10.14% -30.77% 74.85% -4.47% -11.82% -
  Horiz. % 81.77% 112.32% 101.97% 147.29% 84.24% 88.18% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 16/06/20 23/05/19 23/05/18 25/05/17 25/05/16 27/05/15 28/05/14 -
Price 0.7550 0.6100 0.6550 0.6450 0.3000 0.2800 0.3850 -
P/RPS 1.66 1.37 1.44 1.43 0.67 0.67 1.09 7.26%
  YoY % 21.17% -4.86% 0.70% 113.43% 0.00% -38.53% -
  Horiz. % 152.29% 125.69% 132.11% 131.19% 61.47% 61.47% 100.00%
P/EPS 25.80 18.29 29.30 44.11 25.95 171.25 197.40 -28.74%
  YoY % 41.06% -37.58% -33.58% 69.98% -84.85% -13.25% -
  Horiz. % 13.07% 9.27% 14.84% 22.35% 13.15% 86.75% 100.00%
EY 3.88 5.47 3.41 2.27 3.85 0.58 0.51 40.20%
  YoY % -29.07% 60.41% 50.22% -41.04% 563.79% 13.73% -
  Horiz. % 760.78% 1,072.55% 668.63% 445.10% 754.90% 113.73% 100.00%
DY 0.66 0.77 0.76 0.78 0.00 0.00 0.00 -
  YoY % -14.29% 1.32% -2.56% 0.00% 0.00% 0.00% -
  Horiz. % 84.62% 98.72% 97.44% 100.00% - - -
P/NAPS 2.37 2.03 2.22 3.11 1.61 1.96 3.01 -3.90%
  YoY % 16.75% -8.56% -28.62% 93.17% -17.86% -34.88% -
  Horiz. % 78.74% 67.44% 73.75% 103.32% 53.49% 65.12% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS