Highlights

[D&O] YoY TTM Result on 2019-03-31 [#1]

Stock [D&O]: D&O GREEN TECHNOLOGIES BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     2.52%    YoY -     63.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 490,750 458,057 450,928 439,773 411,683 378,452 206,202 15.54%
  YoY % 7.14% 1.58% 2.54% 6.82% 8.78% 83.53% -
  Horiz. % 237.99% 222.14% 218.68% 213.27% 199.65% 183.53% 100.00%
PBT 50,506 47,412 33,943 20,212 6,948 6,152 -2,635 -
  YoY % 6.53% 39.68% 67.93% 190.90% 12.94% 333.47% -
  Horiz. % -1,916.74% -1,799.32% -1,288.16% -767.06% -263.68% -233.47% 100.00%
Tax -9,169 -10,541 -9,362 -1,513 -1,132 -1,177 -566 59.03%
  YoY % 13.02% -12.59% -518.77% -33.66% 3.82% -107.95% -
  Horiz. % 1,619.96% 1,862.37% 1,654.06% 267.31% 200.00% 207.95% 100.00%
NP 41,337 36,871 24,581 18,699 5,816 4,975 -3,201 -
  YoY % 12.11% 50.00% 31.46% 221.51% 16.90% 255.42% -
  Horiz. % -1,291.38% -1,151.86% -767.92% -584.16% -181.69% -155.42% 100.00%
NP to SH 36,869 22,515 14,582 11,403 1,622 2,082 -5,522 -
  YoY % 63.75% 54.40% 27.88% 603.02% -22.09% 137.70% -
  Horiz. % -667.67% -407.73% -264.07% -206.50% -29.37% -37.70% 100.00%
Tax Rate 18.15 % 22.23 % 27.58 % 7.49 % 16.29 % 19.13 % - % -
  YoY % -18.35% -19.40% 268.22% -54.02% -14.85% 0.00% -
  Horiz. % 94.88% 116.20% 144.17% 39.15% 85.15% 100.00% -
Total Cost 449,413 421,186 426,347 421,074 405,867 373,477 209,403 13.57%
  YoY % 6.70% -1.21% 1.25% 3.75% 8.67% 78.35% -
  Horiz. % 214.62% 201.14% 203.60% 201.08% 193.82% 178.35% 100.00%
Net Worth 332,022 296,521 206,819 184,371 141,558 136,746 133,992 16.32%
  YoY % 11.97% 43.37% 12.18% 30.24% 3.52% 2.06% -
  Horiz. % 247.79% 221.30% 154.35% 137.60% 105.65% 102.06% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 % 14.11 % 22.26 % 34.19 % - % - % - % - % -
  YoY % -36.61% -34.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.27% 65.11% 100.00% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 332,022 296,521 206,819 184,371 141,558 136,746 133,992 16.32%
  YoY % 11.97% 43.37% 12.18% 30.24% 3.52% 2.06% -
  Horiz. % 247.79% 221.30% 154.35% 137.60% 105.65% 102.06% 100.00%
NOSH 1,105,269 1,007,206 997,200 986,470 991,999 1,067,500 985,238 1.93%
  YoY % 9.74% 1.00% 1.09% -0.56% -7.07% 8.35% -
  Horiz. % 112.18% 102.23% 101.21% 100.13% 100.69% 108.35% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 8.42 % 8.05 % 5.45 % 4.25 % 1.41 % 1.31 % -1.55 % -
  YoY % 4.60% 47.71% 28.24% 201.42% 7.63% 184.52% -
  Horiz. % -543.23% -519.35% -351.61% -274.19% -90.97% -84.52% 100.00%
ROE 11.10 % 7.59 % 7.05 % 6.18 % 1.15 % 1.52 % -4.12 % -
  YoY % 46.25% 7.66% 14.08% 437.39% -24.34% 136.89% -
  Horiz. % -269.42% -184.22% -171.12% -150.00% -27.91% -36.89% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 44.40 45.48 45.22 44.58 41.50 35.45 20.93 13.35%
  YoY % -2.37% 0.57% 1.44% 7.42% 17.07% 69.37% -
  Horiz. % 212.14% 217.30% 216.05% 213.00% 198.28% 169.37% 100.00%
EPS 3.34 2.24 1.46 1.16 0.16 0.20 -0.56 -
  YoY % 49.11% 53.42% 25.86% 625.00% -20.00% 135.71% -
  Horiz. % -596.43% -400.00% -260.71% -207.14% -28.57% -35.71% 100.00%
DPS 0.47 0.50 0.50 0.00 0.00 0.00 0.00 -
  YoY % -6.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.00% 100.00% 100.00% - - - -
NAPS 0.3004 0.2944 0.2074 0.1869 0.1427 0.1281 0.1360 14.11%
  YoY % 2.04% 41.95% 10.97% 30.97% 11.40% -5.81% -
  Horiz. % 220.88% 216.47% 152.50% 137.43% 104.93% 94.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 43.76 40.84 40.21 39.21 36.71 33.75 18.39 15.54%
  YoY % 7.15% 1.57% 2.55% 6.81% 8.77% 83.52% -
  Horiz. % 237.96% 222.08% 218.65% 213.21% 199.62% 183.52% 100.00%
EPS 3.29 2.01 1.30 1.02 0.14 0.19 -0.49 -
  YoY % 63.68% 54.62% 27.45% 628.57% -26.32% 138.78% -
  Horiz. % -671.43% -410.20% -265.31% -208.16% -28.57% -38.78% 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 0.2961 0.2644 0.1844 0.1644 0.1262 0.1219 0.1195 16.32%
  YoY % 11.99% 43.38% 12.17% 30.27% 3.53% 2.01% -
  Horiz. % 247.78% 221.26% 154.31% 137.57% 105.61% 102.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.6850 0.6100 0.6200 0.3200 0.2550 0.2600 0.1500 -
P/RPS 1.54 1.34 1.37 0.72 0.61 0.73 0.72 13.50%
  YoY % 14.93% -2.19% 90.28% 18.03% -16.44% 1.39% -
  Horiz. % 213.89% 186.11% 190.28% 100.00% 84.72% 101.39% 100.00%
P/EPS 20.54 27.29 42.40 27.68 155.96 133.31 -26.76 -
  YoY % -24.73% -35.64% 53.18% -82.25% 16.99% 598.17% -
  Horiz. % -76.76% -101.98% -158.45% -103.44% -582.81% -498.17% 100.00%
EY 4.87 3.66 2.36 3.61 0.64 0.75 -3.74 -
  YoY % 33.06% 55.08% -34.63% 464.06% -14.67% 120.05% -
  Horiz. % -130.21% -97.86% -63.10% -96.52% -17.11% -20.05% 100.00%
DY 0.69 0.82 0.81 0.00 0.00 0.00 0.00 -
  YoY % -15.85% 1.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.19% 101.23% 100.00% - - - -
P/NAPS 2.28 2.07 2.99 1.71 1.79 2.03 1.10 12.91%
  YoY % 10.14% -30.77% 74.85% -4.47% -11.82% 84.55% -
  Horiz. % 207.27% 188.18% 271.82% 155.45% 162.73% 184.55% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 23/05/18 25/05/17 25/05/16 27/05/15 28/05/14 29/05/13 -
Price 0.6100 0.6550 0.6450 0.3000 0.2800 0.3850 0.1800 -
P/RPS 1.37 1.44 1.43 0.67 0.67 1.09 0.86 8.07%
  YoY % -4.86% 0.70% 113.43% 0.00% -38.53% 26.74% -
  Horiz. % 159.30% 167.44% 166.28% 77.91% 77.91% 126.74% 100.00%
P/EPS 18.29 29.30 44.11 25.95 171.25 197.40 -32.12 -
  YoY % -37.58% -33.58% 69.98% -84.85% -13.25% 714.57% -
  Horiz. % -56.94% -91.22% -137.33% -80.79% -533.16% -614.57% 100.00%
EY 5.47 3.41 2.27 3.85 0.58 0.51 -3.11 -
  YoY % 60.41% 50.22% -41.04% 563.79% 13.73% 116.40% -
  Horiz. % -175.88% -109.65% -72.99% -123.79% -18.65% -16.40% 100.00%
DY 0.77 0.76 0.78 0.00 0.00 0.00 0.00 -
  YoY % 1.32% -2.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.72% 97.44% 100.00% - - - -
P/NAPS 2.03 2.22 3.11 1.61 1.96 3.01 1.32 7.43%
  YoY % -8.56% -28.62% 93.17% -17.86% -34.88% 128.03% -
  Horiz. % 153.79% 168.18% 235.61% 121.97% 148.48% 228.03% 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.
 


 

250  289  519  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers