[D&O] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -51.0%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 150,465 125,749 115,036 113,055 140,584 123,847 113,264 20.78%
PBT 18,960 11,708 8,151 8,252 17,039 13,417 11,798 37.08%
Tax -3,439 -1,666 -1,438 -1,469 -3,185 -1,846 -2,669 18.35%
NP 15,521 10,042 6,713 6,783 13,854 11,571 9,129 42.31%
-
NP to SH 13,853 9,014 5,966 6,040 12,327 10,372 8,130 42.52%
-
Tax Rate 18.14% 14.23% 17.64% 17.80% 18.69% 13.76% 22.62% -
Total Cost 134,944 115,707 108,323 106,272 126,730 112,276 104,135 18.80%
-
Net Worth 354,362 348,179 334,618 332,022 344,603 309,647 297,930 12.22%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 5,551 - - - 5,200 - -
Div Payout % - 61.59% - - - 50.14% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 354,362 348,179 334,618 332,022 344,603 309,647 297,930 12.22%
NOSH 1,119,001 1,111,570 1,108,779 1,106,774 1,102,433 1,040,799 1,038,867 5.06%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.32% 7.99% 5.84% 6.00% 9.85% 9.34% 8.06% -
ROE 3.91% 2.59% 1.78% 1.82% 3.58% 3.35% 2.73% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.49 11.33 10.38 10.23 12.79 11.91 10.91 15.15%
EPS 1.07 0.81 0.37 0.55 1.12 1.00 0.78 23.38%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.3178 0.3136 0.302 0.3004 0.3135 0.2977 0.287 7.01%
Adjusted Per Share Value based on latest NOSH - 1,106,774
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.15 10.16 9.29 9.13 11.35 10.00 9.15 20.74%
EPS 1.12 0.73 0.48 0.49 1.00 0.84 0.66 42.13%
DPS 0.00 0.45 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.2862 0.2812 0.2702 0.2681 0.2783 0.2501 0.2406 12.23%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.85 0.58 0.52 0.685 0.715 0.905 0.71 -
P/RPS 6.30 5.12 5.01 6.70 5.59 7.60 6.51 -2.15%
P/EPS 68.42 71.44 96.57 125.35 63.76 90.76 90.66 -17.06%
EY 1.46 1.40 1.04 0.80 1.57 1.10 1.10 20.71%
DY 0.00 0.86 0.00 0.00 0.00 0.55 0.00 -
P/NAPS 2.67 1.85 1.72 2.28 2.28 3.04 2.47 5.31%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 21/08/19 23/05/19 20/02/19 28/11/18 21/08/18 -
Price 0.785 0.69 0.55 0.61 0.785 0.845 0.75 -
P/RPS 5.82 6.09 5.30 5.96 6.14 7.10 6.87 -10.44%
P/EPS 63.19 84.99 102.15 111.62 70.00 84.74 95.76 -24.14%
EY 1.58 1.18 0.98 0.90 1.43 1.18 1.04 32.05%
DY 0.00 0.72 0.00 0.00 0.00 0.59 0.00 -
P/NAPS 2.47 2.20 1.82 2.03 2.50 2.84 2.61 -3.59%

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