[D&O] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 23.13%
YoY- -26.09%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 120,050 121,898 123,766 126,303 122,966 119,055 112,769 4.25%
PBT 26,866 28,316 22,917 20,265 16,995 16,460 23,104 10.57%
Tax -1,823 -2,548 -2,240 -2,567 -2,622 -2,302 -2,893 -26.47%
NP 25,043 25,768 20,677 17,698 14,373 14,158 20,211 15.34%
-
NP to SH 25,043 25,768 20,677 17,698 14,373 14,158 20,211 15.34%
-
Tax Rate 6.79% 9.00% 9.77% 12.67% 15.43% 13.99% 12.52% -
Total Cost 95,007 96,130 103,089 108,605 108,593 104,897 92,558 1.75%
-
Net Worth 172,614 168,024 163,223 155,732 149,596 145,226 145,417 12.09%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,638 3,638 2,193 2,193 2,193 2,193 2,190 40.22%
Div Payout % 14.53% 14.12% 10.61% 12.40% 15.26% 15.49% 10.84% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 172,614 168,024 163,223 155,732 149,596 145,226 145,417 12.09%
NOSH 730,181 727,692 731,616 730,450 729,384 731,250 735,172 -0.45%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 20.86% 21.14% 16.71% 14.01% 11.69% 11.89% 17.92% -
ROE 14.51% 15.34% 12.67% 11.36% 9.61% 9.75% 13.90% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.44 16.75 16.92 17.29 16.86 16.28 15.34 4.72%
EPS 3.43 3.54 2.83 2.42 1.97 1.94 2.75 15.85%
DPS 0.50 0.50 0.30 0.30 0.30 0.30 0.30 40.52%
NAPS 0.2364 0.2309 0.2231 0.2132 0.2051 0.1986 0.1978 12.60%
Adjusted Per Share Value based on latest NOSH - 730,450
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.69 9.83 9.99 10.19 9.92 9.61 9.10 4.27%
EPS 2.02 2.08 1.67 1.43 1.16 1.14 1.63 15.35%
DPS 0.29 0.29 0.18 0.18 0.18 0.18 0.18 37.39%
NAPS 0.1393 0.1356 0.1317 0.1256 0.1207 0.1172 0.1173 12.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.32 0.39 0.35 0.35 0.36 0.40 0.40 -
P/RPS 1.95 2.33 2.07 2.02 2.14 2.46 2.61 -17.64%
P/EPS 9.33 11.01 12.38 14.45 18.27 20.66 14.55 -25.61%
EY 10.72 9.08 8.07 6.92 5.47 4.84 6.87 34.49%
DY 1.56 1.28 0.86 0.86 0.83 0.75 0.75 62.87%
P/NAPS 1.35 1.69 1.57 1.64 1.76 2.01 2.02 -23.54%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 25/02/08 21/11/07 28/08/07 29/05/07 05/03/07 16/11/06 -
Price 0.34 0.30 0.38 0.34 0.35 0.32 0.41 -
P/RPS 2.07 1.79 2.25 1.97 2.08 1.97 2.67 -15.59%
P/EPS 9.91 8.47 13.45 14.03 17.76 16.53 14.91 -23.82%
EY 10.09 11.80 7.44 7.13 5.63 6.05 6.71 31.22%
DY 1.47 1.67 0.79 0.88 0.86 0.94 0.73 59.39%
P/NAPS 1.44 1.30 1.70 1.59 1.71 1.61 2.07 -21.47%

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