[D&O] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -12.91%
YoY- 23.24%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 110,108 108,271 122,039 117,643 120,050 121,898 123,766 -7.49%
PBT 11,986 15,914 20,875 23,876 26,866 28,316 22,917 -35.05%
Tax -2,077 -2,113 -2,724 -2,065 -1,823 -2,548 -2,240 -4.90%
NP 9,909 13,801 18,151 21,811 25,043 25,768 20,677 -38.73%
-
NP to SH 11,102 13,833 18,151 21,811 25,043 25,768 20,677 -33.91%
-
Tax Rate 17.33% 13.28% 13.05% 8.65% 6.79% 9.00% 9.77% -
Total Cost 100,199 94,470 103,888 95,832 95,007 96,130 103,089 -1.87%
-
Net Worth 175,188 179,128 177,687 173,279 172,614 168,024 163,223 4.82%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,571 2,571 3,638 3,638 3,638 3,638 2,193 11.17%
Div Payout % 23.16% 18.59% 20.05% 16.68% 14.53% 14.12% 10.61% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 175,188 179,128 177,687 173,279 172,614 168,024 163,223 4.82%
NOSH 713,888 734,736 731,224 727,761 730,181 727,692 731,616 -1.62%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.00% 12.75% 14.87% 18.54% 20.86% 21.14% 16.71% -
ROE 6.34% 7.72% 10.22% 12.59% 14.51% 15.34% 12.67% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 15.42 14.74 16.69 16.17 16.44 16.75 16.92 -5.99%
EPS 1.56 1.88 2.48 3.00 3.43 3.54 2.83 -32.74%
DPS 0.36 0.35 0.50 0.50 0.50 0.50 0.30 12.91%
NAPS 0.2454 0.2438 0.243 0.2381 0.2364 0.2309 0.2231 6.55%
Adjusted Per Share Value based on latest NOSH - 727,761
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.87 8.72 9.83 9.48 9.67 9.82 9.97 -7.49%
EPS 0.89 1.11 1.46 1.76 2.02 2.08 1.67 -34.24%
DPS 0.21 0.21 0.29 0.29 0.29 0.29 0.18 10.81%
NAPS 0.1411 0.1443 0.1431 0.1396 0.139 0.1353 0.1315 4.80%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.29 0.26 0.30 0.26 0.32 0.39 0.35 -
P/RPS 1.88 1.76 1.80 1.61 1.95 2.33 2.07 -6.21%
P/EPS 18.65 13.81 12.09 8.68 9.33 11.01 12.38 31.38%
EY 5.36 7.24 8.27 11.53 10.72 9.08 8.07 -23.85%
DY 1.24 1.35 1.67 1.92 1.56 1.28 0.86 27.60%
P/NAPS 1.18 1.07 1.23 1.09 1.35 1.69 1.57 -17.32%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 24/11/08 27/08/08 28/05/08 25/02/08 21/11/07 -
Price 0.19 0.20 0.25 0.26 0.34 0.30 0.38 -
P/RPS 1.23 1.36 1.50 1.61 2.07 1.79 2.25 -33.11%
P/EPS 12.22 10.62 10.07 8.68 9.91 8.47 13.45 -6.18%
EY 8.18 9.41 9.93 11.53 10.09 11.80 7.44 6.51%
DY 1.90 1.75 2.00 1.92 1.47 1.67 0.79 79.41%
P/NAPS 0.77 0.82 1.03 1.09 1.44 1.30 1.70 -40.99%

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