Highlights
KLSE: D&O (7204)       D&O GREEN TECHNOLOGIES BHD MAIN : Technology
Last Price Today's Change   Day's Range   Trading Volume
0.905   +0.01 (1.12%)  0.895 - 0.91  943,500
Analyze this stock with MQ Trader system

Financials


Market Cap: 1,015 Million

Market Cap 1,015 Million
NOSH 1,122 Million

Latest Audited Result:  31-Dec-2018

Latest Audited Result: 31-Dec-2018
Announcement Date 15-May-2019
Next Audited Result: 31-Dec-2019
Est. Ann. Date: 15-May-2020
Est. Ann. Due Date: 28-Jun-2020

Latest Quarter:  30-Sep-2019 [#3]

Latest Quarter: 30-Sep-2019 [#3]
Announcement Date 27-Nov-2019
Next Quarter: 31-Dec-2019
Est. Ann. Date: 20-Feb-2020
Est. Ann. Due Date: 29-Feb-2020
QoQ | YoY   51.09%  |    -13.09%

Annual (Unaudited) ( EPS: 3.21, P/E: 28.22 )

Revenue | NP to SH 490,775  |  35,961
RPS | P/RPS 43.76 Cent  |  2.07
EPS | P/E | EY 3.21 Cent  |  28.22  |  3.54%
DPS | DY | Payout % 0.47 Cent  |  0.52%  |  14.53%
NAPS | P/NAPS 0.29  |  3.10
YoY   60.76%
NP Margin | ROE 8.60%  |  10.97%
F.Y. | Ann. Date 31-Dec-2018  |  20-Feb-2019

T4Q Result ( EPS: 2.97, P/E: 30.44 )

Revenue | NP to SH 494,424  |  33,347
RPS | P/RPS 44.09 Cent  |  2.05
EPS | P/E | EY 2.97 Cent  |  30.44  |  3.29%
DPS | DY | Payout % 0.49 Cent  |  0.54%  |  16.65%
NAPS | P/NAPS 0.31  |  2.91
QoQ | YoY   -3.91%  |    9.07%
NP Margin | ROE 7.56%  |  9.58%
F.Y. | Ann. Date 30-Sep-2019  |  27-Nov-2019

Annualized Result ( EPS: 2.50, P/E: 36.22 )

Revenue | NP to SH 471,786  |  28,025
RPS | P/RPS 42.07 Cent  |  2.15
EPS | P/E | EY 2.50 Cent  |  36.22  |  2.76%
DPS | DY | Payout % -
NAPS | P/NAPS -
QoQ | YoY   16.72%  |    -11.07%
NP Margin | ROE 6.65%  |  8.05%
F.Y. | Ann. Date 30-Sep-2019  |  27-Nov-2019




Show?  YoY % Horiz. %

Last 10 FY Result
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 471,786 494,424 490,775 463,337 430,100 433,109 425,711 340,922 192,225 170,671 182,894 208,059 10.00%
  YoY % -4.58% 0.74% 5.92% 7.73% -0.69% 1.74% 24.87% 77.36% 12.63% -6.68% -12.10% -
  Horiz. % 226.76% 237.64% 235.88% 222.69% 206.72% 208.17% 204.61% 163.86% 92.39% 82.03% 87.90% 100.00%
PBT 37,480 45,150 52,123 45,719 29,576 19,115 5,298 4,447 -3,552 -2,259 -92,597 18,805 11.99%
  YoY % -16.99% -13.38% 14.01% 54.58% 54.73% 260.80% 19.14% 225.20% -57.24% 97.56% -592.41% -
  Horiz. % 199.31% 240.10% 277.18% 243.12% 157.28% 101.65% 28.17% 23.65% -18.89% -12.01% -492.41% 100.00%
Tax -6,097 -7,758 -9,921 -9,464 -8,513 -1,555 -1,582 -1,176 -232 -1,262 4,150 -344 45.25%
  YoY % 21.41% 21.80% -4.83% -11.17% -447.46% 1.71% -34.52% -406.90% 81.62% -130.41% 1,306.40% -
  Horiz. % 1,772.48% 2,255.23% 2,884.01% 2,751.16% 2,474.71% 452.03% 459.88% 341.86% 67.44% 366.86% -1,206.40% 100.00%
NP 31,382 37,392 42,202 36,255 21,063 17,560 3,716 3,271 -3,784 -3,521 -88,447 18,461 9.62%
  YoY % -16.07% -11.40% 16.40% 72.13% 19.95% 372.55% 13.60% 186.44% -7.47% 96.02% -579.10% -
  Horiz. % 169.99% 202.55% 228.60% 196.39% 114.09% 95.12% 20.13% 17.72% -20.50% -19.07% -479.10% 100.00%
NP to SH 28,025 33,347 35,961 22,369 11,273 10,225 733 440 -5,819 -3,245 -56,779 13,817 11.21%
  YoY % -15.96% -7.27% 60.76% 98.43% 10.25% 1,294.95% 66.59% 107.56% -79.32% 94.28% -510.94% -
  Horiz. % 202.83% 241.35% 260.27% 161.89% 81.59% 74.00% 5.31% 3.18% -42.11% -23.49% -410.94% 100.00%
Tax Rate 16.27 % 17.18 % 19.03 % 20.70 % 28.78 % 8.13 % 29.86 % 26.44 % - % - % - % 1.83 % 29.70%
  YoY % -5.30% -9.72% -8.07% -28.08% 254.00% -72.77% 12.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 889.07% 938.80% 1,039.89% 1,131.15% 1,572.68% 444.26% 1,631.69% 1,444.81% 0.00% 0.00% 0.00% 100.00%
Total Cost 440,404 457,032 448,573 427,082 409,037 415,549 421,995 337,651 196,009 174,192 271,341 189,598 10.03%
  YoY % -3.64% 1.89% 5.03% 4.41% -1.57% -1.53% 24.98% 72.26% 12.52% -35.80% 43.11% -
  Horiz. % 232.28% 241.05% 236.59% 225.26% 215.74% 219.17% 222.57% 178.09% 103.38% 91.87% 143.11% 100.00%
Net Worth 348,179 348,179 327,725 218,116 197,722 184,541 136,904 111,495 131,217 132,360 134,435 189,102 6.30%
  YoY % 0.00% 6.24% 50.25% 10.31% 7.14% 34.80% 22.79% -15.03% -0.86% -1.54% -28.91% -
  Horiz. % 184.12% 184.12% 173.31% 115.34% 104.56% 97.59% 72.40% 58.96% 69.39% 69.99% 71.09% 100.00%
Dividend
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 14,803 5,551 5,226 10,023 - - - - - - - - -
  YoY % 166.67% 6.21% -47.85% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 147.68% 55.38% 52.15% 100.00% - - - - - - - -
Div Payout % 52.82 % 16.65 % 14.53 % 44.81 % - % - % - % - % - % - % - % - % -
  YoY % 217.24% 14.59% -67.57% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.88% 37.16% 32.43% 100.00% - - - - - - - -
Equity
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 348,179 348,179 327,725 218,116 197,722 184,541 136,904 111,495 131,217 132,360 134,435 189,102 6.30%
  YoY % 0.00% 6.24% 50.25% 10.31% 7.14% 34.80% 22.79% -15.03% -0.86% -1.54% -28.91% -
  Horiz. % 184.12% 184.12% 173.31% 115.34% 104.56% 97.59% 72.40% 58.96% 69.39% 69.99% 71.09% 100.00%
NOSH 1,110,265 1,110,265 1,045,377 1,002,375 992,086 983,173 998,571 879,999 977,049 969,677 975,584 729,842 4.07%
  YoY % 0.00% 6.21% 4.29% 1.04% 0.91% -1.54% 13.47% -9.93% 0.76% -0.61% 33.67% -
  Horiz. % 152.12% 152.12% 143.23% 137.34% 135.93% 134.71% 136.82% 120.57% 133.87% 132.86% 133.67% 100.00%
Ratio Analysis
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.65 % 7.56 % 8.60 % 7.82 % 4.90 % 4.05 % 0.87 % 0.96 % -1.97 % -2.06 % -48.36 % 8.87 % -0.34%
  YoY % -12.04% -12.09% 9.97% 59.59% 20.99% 365.52% -9.37% 148.73% 4.37% 95.74% -645.21% -
  Horiz. % 74.97% 85.23% 96.96% 88.16% 55.24% 45.66% 9.81% 10.82% -22.21% -23.22% -545.21% 100.00%
ROE 8.05 % 9.58 % 10.97 % 10.26 % 5.70 % 5.54 % 0.54 % 0.39 % -4.43 % -2.45 % -42.24 % 7.31 % 4.61%
  YoY % -15.97% -12.67% 6.92% 80.00% 2.89% 925.93% 38.46% 108.80% -80.82% 94.20% -677.84% -
  Horiz. % 110.12% 131.05% 150.07% 140.36% 77.98% 75.79% 7.39% 5.34% -60.60% -33.52% -577.84% 100.00%
Per Share
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.49 44.53 46.95 46.22 43.35 44.05 42.63 38.74 19.67 17.60 18.75 28.51 5.70%
  YoY % -4.58% -5.15% 1.58% 6.62% -1.59% 3.33% 10.04% 96.95% 11.76% -6.13% -34.23% -
  Horiz. % 149.04% 156.19% 164.68% 162.12% 152.05% 154.51% 149.53% 135.88% 68.99% 61.73% 65.77% 100.00%
EPS 2.31 3.00 3.44 2.24 1.14 1.04 0.08 0.05 -0.60 -0.33 -5.82 1.42 10.32%
  YoY % -23.00% -12.79% 53.57% 96.49% 9.62% 1,200.00% 60.00% 108.33% -81.82% 94.33% -509.86% -
  Horiz. % 162.68% 211.27% 242.25% 157.75% 80.28% 73.24% 5.63% 3.52% -42.25% -23.24% -409.86% 100.00%
DPS 1.33 0.50 0.50 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 166.00% 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.00% 50.00% 50.00% 100.00% - - - - - - - -
NAPS 0.3136 0.3136 0.3135 0.2176 0.1993 0.1877 0.1371 0.1267 0.1343 0.1365 0.1378 0.2591 2.14%
  YoY % 0.00% 0.03% 44.07% 9.18% 6.18% 36.91% 8.21% -5.66% -1.61% -0.94% -46.82% -
  Horiz. % 121.03% 121.03% 121.00% 83.98% 76.92% 72.44% 52.91% 48.90% 51.83% 52.68% 53.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,121,504
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.07 44.09 43.76 41.31 38.35 38.62 37.96 30.40 17.14 15.22 16.31 18.55 10.00%
  YoY % -4.58% 0.75% 5.93% 7.72% -0.70% 1.74% 24.87% 77.36% 12.61% -6.68% -12.08% -
  Horiz. % 226.79% 237.68% 235.90% 222.70% 206.74% 208.19% 204.64% 163.88% 92.40% 82.05% 87.92% 100.00%
EPS 2.50 2.97 3.21 1.99 1.01 0.91 0.07 0.04 -0.52 -0.29 -5.06 1.23 11.24%
  YoY % -15.82% -7.48% 61.31% 97.03% 10.99% 1,200.00% 75.00% 107.69% -79.31% 94.27% -511.38% -
  Horiz. % 203.25% 241.46% 260.98% 161.79% 82.11% 73.98% 5.69% 3.25% -42.28% -23.58% -411.38% 100.00%
DPS 1.32 0.49 0.47 0.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 169.39% 4.26% -47.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.31% 55.06% 52.81% 100.00% - - - - - - - -
NAPS 0.3105 0.3105 0.2922 0.1945 0.1763 0.1645 0.1221 0.0994 0.1170 0.1180 0.1199 0.1686 6.30%
  YoY % 0.00% 6.26% 50.23% 10.32% 7.17% 34.73% 22.84% -15.04% -0.85% -1.58% -28.88% -
  Horiz. % 184.16% 184.16% 173.31% 115.36% 104.57% 97.57% 72.42% 58.96% 69.40% 69.99% 71.12% 100.00%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date AQR T4Q 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.5800 0.5800 0.7150 0.7450 0.3000 0.3650 0.3200 0.3450 0.1400 0.1700 0.2400 0.5200 -
P/RPS 1.36 1.30 1.52 1.61 0.69 0.83 0.75 0.89 0.71 0.97 1.28 1.82 -1.98%
  YoY % 4.62% -14.47% -5.59% 133.33% -16.87% 10.67% -15.73% 25.35% -26.80% -24.22% -29.67% -
  Horiz. % 74.73% 71.43% 83.52% 88.46% 37.91% 45.60% 41.21% 48.90% 39.01% 53.30% 70.33% 100.00%
P/EPS 22.98 19.31 20.78 33.38 26.40 35.10 435.94 690.00 -23.51 -50.80 -4.12 27.47 -3.05%
  YoY % 19.01% -7.07% -37.75% 26.44% -24.79% -91.95% -36.82% 3,034.92% 53.72% -1,133.01% -115.00% -
  Horiz. % 83.65% 70.29% 75.65% 121.51% 96.10% 127.78% 1,586.97% 2,511.83% -85.58% -184.93% -15.00% 100.00%
EY 4.35 5.18 4.81 3.00 3.79 2.85 0.23 0.14 -4.25 -1.97 -24.25 3.64 3.14%
  YoY % -16.02% 7.69% 60.33% -20.84% 32.98% 1,139.13% 64.29% 103.29% -115.74% 91.88% -766.21% -
  Horiz. % 119.51% 142.31% 132.14% 82.42% 104.12% 78.30% 6.32% 3.85% -116.76% -54.12% -666.21% 100.00%
DY 2.30 0.86 0.70 1.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 167.44% 22.86% -47.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 171.64% 64.18% 52.24% 100.00% - - - - - - - -
P/NAPS 1.85 1.85 2.28 3.42 1.51 1.94 2.33 2.72 1.04 1.25 1.74 2.01 1.41%
  YoY % 0.00% -18.86% -33.33% 126.49% -22.16% -16.74% -14.34% 161.54% -16.80% -28.16% -13.43% -
  Horiz. % 92.04% 92.04% 113.43% 170.15% 75.12% 96.52% 115.92% 135.32% 51.74% 62.19% 86.57% 100.00%
Price Multiplier on Announcement Date
AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date AQR T4Q 20/02/19 22/02/18 22/02/17 24/02/16 25/02/15 26/02/14 21/02/13 23/02/12 25/02/11 25/02/10 -
Price 0.6900 0.6900 0.7850 0.6650 0.4000 0.3650 0.2500 0.2800 0.1200 0.1800 0.1900 0.7000 -
P/RPS 1.62 1.55 1.67 1.44 0.92 0.83 0.59 0.72 0.61 1.02 1.01 2.46 -4.21%
  YoY % 4.52% -7.19% 15.97% 56.52% 10.84% 40.68% -18.06% 18.03% -40.20% 0.99% -58.94% -
  Horiz. % 65.85% 63.01% 67.89% 58.54% 37.40% 33.74% 23.98% 29.27% 24.80% 41.46% 41.06% 100.00%
P/EPS 27.34 22.97 22.82 29.80 35.20 35.10 340.58 560.00 -20.15 -53.79 -3.26 36.98 -5.22%
  YoY % 19.02% 0.66% -23.42% -15.34% 0.28% -89.69% -39.18% 2,879.16% 62.54% -1,550.00% -108.82% -
  Horiz. % 73.93% 62.11% 61.71% 80.58% 95.19% 94.92% 920.98% 1,514.33% -54.49% -145.46% -8.82% 100.00%
EY 3.66 4.35 4.38 3.36 2.84 2.85 0.29 0.18 -4.96 -1.86 -30.63 2.70 5.52%
  YoY % -15.86% -0.68% 30.36% 18.31% -0.35% 882.76% 61.11% 103.63% -166.67% 93.93% -1,234.44% -
  Horiz. % 135.56% 161.11% 162.22% 124.44% 105.19% 105.56% 10.74% 6.67% -183.70% -68.89% -1,134.44% 100.00%
DY 1.93 0.72 0.64 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 168.06% 12.50% -57.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.67% 48.00% 42.67% 100.00% - - - - - - - -
P/NAPS 2.20 2.20 2.50 3.06 2.01 1.94 1.82 2.21 0.89 1.32 1.38 2.70 -0.85%
  YoY % 0.00% -12.00% -18.30% 52.24% 3.61% 6.59% -17.65% 148.31% -32.58% -4.35% -48.89% -
  Horiz. % 81.48% 81.48% 92.59% 113.33% 74.44% 71.85% 67.41% 81.85% 32.96% 48.89% 51.11% 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.


Trade this stock with 3 x trading limit. Find out more.
  6 people like this.
 
MK76 Sweet!
18/12/2019 10:18 PM
laofuzi123 Today looks no momentum in morning.. Hmm
19/12/2019 8:36 AM
wjboyz can continue up wan .. sohai only sell
19/12/2019 10:47 AM
Molly Ngui A very beautiful uptrend chart, hold on tight, don't sell on panic, the future is enormously bright..
19/12/2019 11:21 AM
stockraiders Good chance to accumulate on weakness.
19/12/2019 11:36 AM
laofuzi123 Suspicious distribution happening
19/12/2019 3:25 PM
tigerball lol stock raider just a joker
19/12/2019 7:50 PM
MoneyGamer There is still high presence of banker money in the stock, so there is strong buying interest.
20/12/2019 2:46 PM
Flash18 we help promote you, you distributing. Ha, really no face.
23/12/2019 10:13 AM
Superb99 looks like unable to break 0.86, dropping now
26/12/2019 9:37 AM
Doer This counter having resistance at 0.85. Already up 40% from 0.60 level. Suggest move to KESM TP 12.00-15.00.
26/12/2019 11:10 AM
ddd ccc 0.87 now, YES....
26/12/2019 3:43 PM
2017win welcome new year with TP 0.9.
26/12/2019 4:59 PM
itch 1.00 surely soon
26/12/2019 5:33 PM
Jason This company has good fundamental.I have been waiting for quite a while for it to go uptrend and now i am riding on the trend.
26/12/2019 6:09 PM
2017win i need to wake up this counter
30/12/2019 9:12 AM
Jason it already wake up. It is officially on uptrend. I prefer it to up in turtle mode instead of rocket mode.
30/12/2019 9:14 AM
MK76 1.00 huat ah
02/01/2020 12:11 PM
itch Beautiful chart!
02/01/2020 12:15 PM
2017win later i push to 0.9
02/01/2020 12:47 PM
Jason rm 1 before CNY?
02/01/2020 2:20 PM
itch Possible to break 90c today!
02/01/2020 3:28 PM
junnian0814 2017win Jiayou. Waiting for u!!! Hopefully can RM1.
02/01/2020 3:29 PM
2017win I able to push hit RM0.9. No more bullet. You all pls help push RM1 yaya..Huat huat
02/01/2020 4:04 PM
DAN84 Haha! Ong ah!
02/01/2020 5:07 PM
2017win today push to 0.93
03/01/2020 8:35 AM
Jordan_Tulid correction first.. then RM1
03/01/2020 10:17 AM
junnian0814 Sure got ppl take profit one as it already hit 52week new height!!! But good one is RHB research it may go higher!!!
03/01/2020 12:12 PM
itch Buy
06/01/2020 2:24 PM
itch Correction almost over!
06/01/2020 2:24 PM
Molly Ngui Toward RM1 before CNY:)
07/01/2020 6:25 PM
Jason deep diving
08/01/2020 2:48 PM
sokowanda krono win, d&o out.
09/01/2020 2:17 PM
2017win today close 0.88
10/01/2020 12:54 PM
junnian0814 Hopefully hahaha, I holding for long term
10/01/2020 3:00 PM
DAN84 hoseh. total accumulated 45lots! :-)
13/01/2020 5:54 PM
2017win today 0.9.
14/01/2020 8:24 AM
Mar2083 Can close 90 today?
14/01/2020 1:27 PM
Jason consolidating, moving slow and steady
15/01/2020 4:51 PM
2017win i smell 0.9
17/01/2020 8:12 AM
Molly Ngui Go Go Go i smell RM1.00, CNY angpow:)
17/01/2020 4:08 PM
itch Huat already la!!!
17/01/2020 4:31 PM
Jason traders might have quit few days ago, investors still stay
17/01/2020 4:50 PM
DAN84 Onz!
18/01/2020 1:13 PM
ddd ccc Touch 0.925 already
20/01/2020 9:17 AM
LoneWolf88 Thanks for given another opporturnity to buy, happy huat year! <3
22/01/2020 2:33 PM
sokowanda will go to 0.8x, big junk already byebye. RIP long terms bilis
22/01/2020 4:08 PM
Rmanze go..go..we don't need you here... :D
23/01/2020 1:26 PM
junnian0814 he like to see ppl earn money at side hahaha
23/01/2020 2:48 PM
ddd ccc sokowanda you better learn more about TA
23/01/2020 5:25 PM