[D&O] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 53.75%
YoY- 122.61%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 735,826 483,667 241,604 846,545 588,869 414,304 205,654 133.75%
PBT 78,060 59,737 39,152 138,103 94,090 72,660 35,678 68.45%
Tax -9,542 -8,653 -5,189 -14,302 -13,393 -12,835 -5,943 37.07%
NP 68,518 51,084 33,963 123,801 80,697 59,825 29,735 74.36%
-
NP to SH 61,588 45,834 30,499 110,529 71,891 53,293 26,505 75.34%
-
Tax Rate 12.22% 14.49% 13.25% 10.36% 14.23% 17.66% 16.66% -
Total Cost 667,308 432,583 207,641 722,744 508,172 354,479 175,919 143.02%
-
Net Worth 818,030 795,111 794,368 750,751 512,201 467,715 450,075 48.87%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 16,083 9,649 9,649 18,172 17,863 8,831 8,731 50.21%
Div Payout % 26.11% 21.05% 31.64% 16.44% 24.85% 16.57% 32.94% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 818,030 795,111 794,368 750,751 512,201 467,715 450,075 48.87%
NOSH 1,237,223 1,237,142 1,237,142 1,237,142 1,198,642 1,180,927 1,167,791 3.92%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.31% 10.56% 14.06% 14.62% 13.70% 14.44% 14.46% -
ROE 7.53% 5.76% 3.84% 14.72% 14.04% 11.39% 5.89% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.48 39.10 19.53 69.88 49.45 35.18 17.67 124.44%
EPS 4.74 3.47 2.47 8.84 5.87 4.31 2.28 62.81%
DPS 1.30 0.78 0.78 1.50 1.50 0.75 0.75 44.24%
NAPS 0.6612 0.6427 0.6421 0.6197 0.4301 0.3972 0.3866 42.96%
Adjusted Per Share Value based on latest NOSH - 1,237,142
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.37 39.02 19.49 68.30 47.51 33.43 16.59 133.78%
EPS 4.97 3.70 2.46 8.92 5.80 4.30 2.14 75.28%
DPS 1.30 0.78 0.78 1.47 1.44 0.71 0.70 51.03%
NAPS 0.66 0.6415 0.6409 0.6057 0.4132 0.3774 0.3631 48.88%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.03 3.85 4.50 5.90 5.72 4.69 4.11 -
P/RPS 6.78 9.85 23.04 8.44 11.57 13.33 23.27 -56.01%
P/EPS 80.96 103.92 182.54 64.67 94.75 103.63 180.53 -41.38%
EY 1.24 0.96 0.55 1.55 1.06 0.96 0.55 71.85%
DY 0.32 0.20 0.17 0.25 0.26 0.16 0.18 46.70%
P/NAPS 6.09 5.99 7.01 9.52 13.30 11.81 10.63 -30.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 24/05/22 24/02/22 24/11/21 25/08/21 24/05/21 -
Price 3.75 4.09 3.70 4.68 5.87 5.22 4.40 -
P/RPS 6.31 10.46 18.95 6.70 11.87 14.84 24.91 -59.93%
P/EPS 75.33 110.40 150.08 51.30 97.24 115.34 193.26 -46.60%
EY 1.33 0.91 0.67 1.95 1.03 0.87 0.52 86.91%
DY 0.35 0.19 0.21 0.32 0.26 0.14 0.17 61.76%
P/NAPS 5.67 6.36 5.76 7.55 13.65 13.14 11.38 -37.12%

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