[D&O] QoQ Annualized Quarter Result on 31-Mar-2024 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
27-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 2.18%
YoY- 1206.6%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,083,494 1,078,744 1,094,952 1,016,614 942,190 869,384 858,892 16.70%
PBT 56,290 44,154 53,780 49,506 28,078 -908 -4,812 -
Tax -2,344 -3,232 -4,076 -1,814 -240 3,058 7,316 -
NP 53,946 40,922 49,704 47,692 27,838 2,150 2,504 669.93%
-
NP to SH 49,720 38,080 45,104 44,143 26,432 3,156 3,452 489.11%
-
Tax Rate 4.16% 7.32% 7.58% 3.66% 0.85% - - -
Total Cost 1,029,548 1,037,822 1,045,248 968,922 914,352 867,234 856,388 13.02%
-
Net Worth 934,293 903,783 888,971 885,624 861,879 847,162 856,152 5.97%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 5,108 - - 3,714 - - - -
Div Payout % 10.27% - - 8.42% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 934,293 903,783 888,971 885,624 861,879 847,162 856,152 5.97%
NOSH 1,277,054 1,238,995 1,238,293 1,238,290 1,238,246 1,237,874 1,237,730 2.10%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.98% 3.79% 4.54% 4.69% 2.95% 0.25% 0.29% -
ROE 5.32% 4.21% 5.07% 4.98% 3.07% 0.37% 0.40% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 84.84 87.08 88.42 82.10 76.10 70.24 69.40 14.28%
EPS 3.89 2.90 3.28 3.57 2.13 0.26 0.28 475.14%
DPS 0.40 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.7316 0.7296 0.7179 0.7152 0.6961 0.6844 0.6918 3.78%
Adjusted Per Share Value based on latest NOSH - 1,238,293
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 87.27 86.89 88.20 81.89 75.89 70.03 69.18 16.70%
EPS 4.00 3.07 3.63 3.56 2.13 0.25 0.28 485.91%
DPS 0.41 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.7526 0.728 0.716 0.7134 0.6942 0.6824 0.6896 5.98%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.13 3.66 3.20 3.62 3.41 3.68 4.32 -
P/RPS 2.51 4.20 3.62 4.41 4.48 5.24 6.22 -45.30%
P/EPS 54.71 119.06 87.85 101.55 159.73 1,443.34 1,548.76 -89.16%
EY 1.83 0.84 1.14 0.98 0.63 0.07 0.06 870.12%
DY 0.19 0.00 0.00 0.08 0.00 0.00 0.00 -
P/NAPS 2.91 5.02 4.46 5.06 4.90 5.38 6.24 -39.77%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 23/08/24 27/05/24 26/02/24 24/11/23 23/08/23 29/05/23 -
Price 2.15 3.17 3.71 3.49 3.55 3.80 3.89 -
P/RPS 2.53 3.64 4.20 4.25 4.67 5.41 5.61 -41.10%
P/EPS 55.22 103.12 101.86 97.90 166.29 1,490.40 1,394.60 -88.31%
EY 1.81 0.97 0.98 1.02 0.60 0.07 0.07 769.25%
DY 0.19 0.00 0.00 0.09 0.00 0.00 0.00 -
P/NAPS 2.94 4.34 5.17 4.88 5.10 5.55 5.62 -34.99%

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