[D&O] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 52.15%
YoY- 60.76%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 353,840 228,091 113,055 490,775 350,191 226,345 113,081 113.78%
PBT 28,110 16,403 8,252 52,123 35,084 21,667 9,868 100.82%
Tax -4,573 -2,908 -1,469 -9,921 -6,735 -4,889 -2,220 61.82%
NP 23,537 13,495 6,783 42,202 28,349 16,778 7,648 111.43%
-
NP to SH 21,019 12,005 6,040 35,961 23,635 13,263 5,132 155.76%
-
Tax Rate 16.27% 17.73% 17.80% 19.03% 19.20% 22.56% 22.50% -
Total Cost 330,303 214,596 106,272 448,573 321,842 209,567 105,433 113.95%
-
Net Worth 348,179 334,618 332,022 344,603 309,647 297,930 296,521 11.28%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,102 5,540 - 5,496 5,200 - - -
Div Payout % 52.82% 46.15% - 15.28% 22.00% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 348,179 334,618 332,022 344,603 309,647 297,930 296,521 11.28%
NOSH 1,111,570 1,108,779 1,106,774 1,102,433 1,040,799 1,038,867 1,008,316 6.70%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.65% 5.92% 6.00% 8.60% 8.10% 7.41% 6.76% -
ROE 6.04% 3.59% 1.82% 10.44% 7.63% 4.45% 1.73% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.87 20.59 10.23 44.65 33.67 21.80 11.23 100.32%
EPS 1.73 0.91 0.55 3.44 2.30 1.30 0.51 125.59%
DPS 1.00 0.50 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.3136 0.302 0.3004 0.3135 0.2977 0.287 0.2944 4.29%
Adjusted Per Share Value based on latest NOSH - 1,102,433
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 28.50 18.37 9.11 39.53 28.21 18.23 9.11 113.75%
EPS 1.69 0.97 0.49 2.90 1.90 1.07 0.41 156.85%
DPS 0.89 0.45 0.00 0.44 0.42 0.00 0.00 -
NAPS 0.2805 0.2695 0.2674 0.2776 0.2494 0.24 0.2388 11.31%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.58 0.52 0.685 0.715 0.905 0.71 0.61 -
P/RPS 1.82 2.53 6.70 1.60 2.69 3.26 5.43 -51.71%
P/EPS 30.64 47.99 125.35 21.86 39.83 55.57 119.72 -59.65%
EY 3.26 2.08 0.80 4.58 2.51 1.80 0.84 146.75%
DY 1.72 0.96 0.00 0.70 0.55 0.00 0.00 -
P/NAPS 1.85 1.72 2.28 2.28 3.04 2.47 2.07 -7.21%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 21/08/19 23/05/19 20/02/19 28/11/18 21/08/18 23/05/18 -
Price 0.69 0.55 0.61 0.785 0.845 0.75 0.655 -
P/RPS 2.17 2.67 5.96 1.76 2.51 3.44 5.83 -48.22%
P/EPS 36.45 50.76 111.62 23.99 37.19 58.70 128.55 -56.80%
EY 2.74 1.97 0.90 4.17 2.69 1.70 0.78 130.90%
DY 1.45 0.91 0.00 0.64 0.59 0.00 0.00 -
P/NAPS 2.20 1.82 2.03 2.50 2.84 2.61 2.22 -0.60%

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