[D&O] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 101.07%
YoY- 1058.54%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 241,604 846,545 588,869 414,304 205,654 575,781 366,209 -24.23%
PBT 39,152 138,103 94,090 72,660 35,678 66,336 26,504 29.73%
Tax -5,189 -14,302 -13,393 -12,835 -5,943 -10,961 -4,911 3.74%
NP 33,963 123,801 80,697 59,825 29,735 55,375 21,593 35.28%
-
NP to SH 30,499 110,529 71,891 53,293 26,505 49,652 19,332 35.55%
-
Tax Rate 13.25% 10.36% 14.23% 17.66% 16.66% 16.52% 18.53% -
Total Cost 207,641 722,744 508,172 354,479 175,919 520,406 344,616 -28.68%
-
Net Worth 794,368 750,751 512,201 467,715 450,075 411,170 379,747 63.63%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 9,649 18,172 17,863 8,831 8,731 7,450 7,374 19.65%
Div Payout % 31.64% 16.44% 24.85% 16.57% 32.94% 15.01% 38.15% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 794,368 750,751 512,201 467,715 450,075 411,170 379,747 63.63%
NOSH 1,237,142 1,237,142 1,198,642 1,180,927 1,167,791 1,153,942 1,137,169 5.78%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.06% 14.62% 13.70% 14.44% 14.46% 9.62% 5.90% -
ROE 3.84% 14.72% 14.04% 11.39% 5.89% 12.08% 5.09% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.53 69.88 49.45 35.18 17.67 50.23 32.28 -28.48%
EPS 2.47 8.84 5.87 4.31 2.28 4.17 1.71 27.80%
DPS 0.78 1.50 1.50 0.75 0.75 0.65 0.65 12.93%
NAPS 0.6421 0.6197 0.4301 0.3972 0.3866 0.3587 0.3347 54.45%
Adjusted Per Share Value based on latest NOSH - 1,180,927
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.51 68.36 47.55 33.46 16.61 46.50 29.57 -24.23%
EPS 2.46 8.93 5.81 4.30 2.14 4.01 1.56 35.51%
DPS 0.78 1.47 1.44 0.71 0.71 0.60 0.60 19.13%
NAPS 0.6415 0.6063 0.4136 0.3777 0.3635 0.332 0.3067 63.62%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.50 5.90 5.72 4.69 4.11 2.28 1.04 -
P/RPS 23.04 8.44 11.57 13.33 23.27 4.54 3.22 271.76%
P/EPS 182.54 64.67 94.75 103.63 180.53 52.64 61.04 107.70%
EY 0.55 1.55 1.06 0.96 0.55 1.90 1.64 -51.76%
DY 0.17 0.25 0.26 0.16 0.18 0.29 0.63 -58.27%
P/NAPS 7.01 9.52 13.30 11.81 10.63 6.36 3.11 71.99%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 24/02/22 24/11/21 25/08/21 24/05/21 24/02/21 24/11/20 -
Price 3.70 4.68 5.87 5.22 4.40 3.33 1.52 -
P/RPS 18.95 6.70 11.87 14.84 24.91 6.63 4.71 153.17%
P/EPS 150.08 51.30 97.24 115.34 193.26 76.88 89.21 41.49%
EY 0.67 1.95 1.03 0.87 0.52 1.30 1.12 -29.02%
DY 0.21 0.32 0.26 0.14 0.17 0.20 0.43 -38.01%
P/NAPS 5.76 7.55 13.65 13.14 11.38 9.28 4.54 17.21%

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