[D&O] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 53.68%
YoY- 12.38%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 158,858 89,162 118,189 150,465 125,749 115,036 113,055 25.37%
PBT 20,030 983 5,491 18,960 11,708 8,151 8,252 80.32%
Tax -3,596 -195 -1,120 -3,439 -1,666 -1,438 -1,469 81.33%
NP 16,434 788 4,371 15,521 10,042 6,713 6,783 80.10%
-
NP to SH 14,731 686 3,914 13,853 9,014 5,966 6,040 80.89%
-
Tax Rate 17.95% 19.84% 20.40% 18.14% 14.23% 17.64% 17.80% -
Total Cost 142,424 88,374 113,818 134,944 115,707 108,323 106,272 21.49%
-
Net Worth 379,747 360,624 356,737 354,362 348,179 334,618 332,022 9.33%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 7,374 - - - 5,551 - - -
Div Payout % 50.06% - - - 61.59% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 379,747 360,624 356,737 354,362 348,179 334,618 332,022 9.33%
NOSH 1,137,169 1,128,564 1,125,749 1,119,001 1,111,570 1,108,779 1,106,774 1.81%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.35% 0.88% 3.70% 10.32% 7.99% 5.84% 6.00% -
ROE 3.88% 0.19% 1.10% 3.91% 2.59% 1.78% 1.82% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 14.00 7.91 10.56 13.49 11.33 10.38 10.23 23.19%
EPS 1.30 0.06 0.35 1.07 0.81 0.37 0.55 77.16%
DPS 0.65 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.3347 0.3199 0.3188 0.3178 0.3136 0.302 0.3004 7.45%
Adjusted Per Share Value based on latest NOSH - 1,119,001
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.82 7.19 9.54 12.14 10.15 9.28 9.12 25.40%
EPS 1.19 0.06 0.32 1.12 0.73 0.48 0.49 80.38%
DPS 0.59 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.3064 0.2909 0.2878 0.2859 0.2809 0.27 0.2679 9.33%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.04 0.725 0.53 0.85 0.58 0.52 0.685 -
P/RPS 7.43 9.17 5.02 6.30 5.12 5.01 6.70 7.11%
P/EPS 80.10 1,191.39 151.53 68.42 71.44 96.57 125.35 -25.75%
EY 1.25 0.08 0.66 1.46 1.40 1.04 0.80 34.54%
DY 0.63 0.00 0.00 0.00 0.86 0.00 0.00 -
P/NAPS 3.11 2.27 1.66 2.67 1.85 1.72 2.28 22.92%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 16/06/20 26/02/20 27/11/19 21/08/19 23/05/19 -
Price 1.52 0.845 0.755 0.785 0.69 0.55 0.61 -
P/RPS 10.86 10.68 7.15 5.82 6.09 5.30 5.96 49.02%
P/EPS 117.07 1,388.59 215.85 63.19 84.99 102.15 111.62 3.22%
EY 0.85 0.07 0.46 1.58 1.18 0.98 0.90 -3.72%
DY 0.43 0.00 0.00 0.00 0.72 0.00 0.00 -
P/NAPS 4.54 2.64 2.37 2.47 2.20 1.82 2.03 70.76%

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