[D&O] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -8.23%
YoY- 2.93%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 490,775 466,921 452,690 452,324 463,337 441,081 440,264 7.48%
PBT 52,123 46,778 43,334 39,472 45,719 40,941 31,656 39.31%
Tax -9,921 -8,980 -9,778 -8,880 -9,464 -8,036 -4,384 72.11%
NP 42,202 37,798 33,556 30,592 36,255 32,905 27,272 33.67%
-
NP to SH 35,961 31,513 26,526 20,528 22,369 20,572 17,398 62.04%
-
Tax Rate 19.03% 19.20% 22.56% 22.50% 20.70% 19.63% 13.85% -
Total Cost 448,573 429,122 419,134 421,732 427,082 408,176 412,992 5.64%
-
Net Worth 327,725 309,647 297,930 296,521 218,116 208,938 201,362 38.24%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,226 6,934 - - 10,023 6,636 9,885 -34.54%
Div Payout % 14.53% 22.00% - - 44.81% 32.26% 56.82% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 327,725 309,647 297,930 296,521 218,116 208,938 201,362 38.24%
NOSH 1,045,377 1,040,799 1,038,867 1,008,316 1,004,030 995,419 988,522 3.78%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.60% 8.10% 7.41% 6.76% 7.82% 7.46% 6.19% -
ROE 10.97% 10.18% 8.90% 6.92% 10.26% 9.85% 8.64% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.95 44.89 43.61 44.91 46.22 44.31 44.54 3.56%
EPS 3.44 3.07 2.60 2.04 2.24 2.07 1.76 56.13%
DPS 0.50 0.67 0.00 0.00 1.00 0.67 1.00 -36.92%
NAPS 0.3135 0.2977 0.287 0.2944 0.2176 0.2099 0.2037 33.19%
Adjusted Per Share Value based on latest NOSH - 1,008,316
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.60 37.67 36.52 36.49 37.38 35.59 35.52 7.49%
EPS 2.90 2.54 2.14 1.66 1.80 1.66 1.40 62.28%
DPS 0.42 0.56 0.00 0.00 0.81 0.54 0.80 -34.84%
NAPS 0.2644 0.2498 0.2404 0.2392 0.176 0.1686 0.1625 38.21%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.715 0.905 0.71 0.61 0.745 0.545 0.625 -
P/RPS 1.52 2.02 1.63 1.36 1.61 1.23 1.40 5.61%
P/EPS 20.78 29.87 27.79 29.93 33.38 26.37 35.51 -29.96%
EY 4.81 3.35 3.60 3.34 3.00 3.79 2.82 42.61%
DY 0.70 0.74 0.00 0.00 1.34 1.22 1.60 -42.28%
P/NAPS 2.28 3.04 2.47 2.07 3.42 2.60 3.07 -17.94%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 28/11/18 21/08/18 23/05/18 22/02/18 29/11/17 30/08/17 -
Price 0.785 0.845 0.75 0.655 0.665 0.67 0.605 -
P/RPS 1.67 1.88 1.72 1.46 1.44 1.51 1.36 14.62%
P/EPS 22.82 27.89 29.35 32.14 29.80 32.42 34.38 -23.85%
EY 4.38 3.59 3.41 3.11 3.36 3.08 2.91 31.23%
DY 0.64 0.79 0.00 0.00 1.50 1.00 1.65 -46.72%
P/NAPS 2.50 2.84 2.61 2.22 3.06 3.19 2.97 -10.82%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment