[D&O] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 14.45%
YoY- 379.64%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 112,769 108,849 112,755 114,593 113,783 111,567 79,732 25.97%
PBT 23,104 26,342 27,503 26,548 22,113 17,545 11,099 62.95%
Tax -2,893 -2,398 -3,466 -3,276 -1,780 -4,056 -2,486 10.62%
NP 20,211 23,944 24,037 23,272 20,333 13,489 8,613 76.49%
-
NP to SH 20,211 23,944 24,037 23,272 20,333 13,489 8,613 76.49%
-
Tax Rate 12.52% 9.10% 12.60% 12.34% 8.05% 23.12% 22.40% -
Total Cost 92,558 84,905 88,718 91,321 93,450 98,078 71,119 19.18%
-
Net Worth 145,417 140,116 141,090 133,058 0 0 116,084 16.19%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 2,190 2,190 2,190 2,190 637 637 637 127.61%
Div Payout % 10.84% 9.15% 9.11% 9.41% 3.14% 4.73% 7.40% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 145,417 140,116 141,090 133,058 0 0 116,084 16.19%
NOSH 735,172 730,153 724,285 730,285 733,047 734,499 723,269 1.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.92% 22.00% 21.32% 20.31% 17.87% 12.09% 10.80% -
ROE 13.90% 17.09% 17.04% 17.49% 0.00% 0.00% 7.42% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.34 14.91 15.57 15.69 15.52 15.19 11.02 24.64%
EPS 2.75 3.28 3.32 3.19 2.77 1.84 1.19 74.70%
DPS 0.30 0.30 0.30 0.30 0.09 0.09 0.09 122.98%
NAPS 0.1978 0.1919 0.1948 0.1822 0.00 0.00 0.1605 14.93%
Adjusted Per Share Value based on latest NOSH - 730,285
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.10 8.78 9.10 9.25 9.18 9.00 6.43 26.02%
EPS 1.63 1.93 1.94 1.88 1.64 1.09 0.69 77.28%
DPS 0.18 0.18 0.18 0.18 0.05 0.05 0.05 134.70%
NAPS 0.1173 0.113 0.1138 0.1073 0.00 0.00 0.0937 16.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.40 0.48 0.53 0.51 0.50 0.44 0.49 -
P/RPS 2.61 3.22 3.40 3.25 3.22 2.90 4.44 -29.80%
P/EPS 14.55 14.64 15.97 16.00 18.03 23.96 41.15 -49.96%
EY 6.87 6.83 6.26 6.25 5.55 4.17 2.43 99.81%
DY 0.75 0.63 0.57 0.59 0.17 0.20 0.18 158.71%
P/NAPS 2.02 2.50 2.72 2.80 0.00 0.00 3.05 -24.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/11/06 22/08/06 23/05/06 03/03/06 23/11/05 24/08/05 - -
Price 0.41 0.43 0.52 0.56 0.53 0.47 0.00 -
P/RPS 2.67 2.88 3.34 3.57 3.41 3.09 0.00 -
P/EPS 14.91 13.11 15.67 17.57 19.11 25.59 0.00 -
EY 6.71 7.63 6.38 5.69 5.23 3.91 0.00 -
DY 0.73 0.70 0.58 0.54 0.16 0.18 0.00 -
P/NAPS 2.07 2.24 2.67 3.07 0.00 0.00 0.00 -

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