[D&O] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -23.79%
YoY- -46.32%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 125,632 117,480 110,108 108,271 122,039 117,643 120,050 3.07%
PBT 9,760 6,435 11,986 15,914 20,875 23,876 26,866 -49.05%
Tax -535 -1,471 -2,077 -2,113 -2,724 -2,065 -1,823 -55.80%
NP 9,225 4,964 9,909 13,801 18,151 21,811 25,043 -48.58%
-
NP to SH 7,305 7,699 11,102 13,833 18,151 21,811 25,043 -55.98%
-
Tax Rate 5.48% 22.86% 17.33% 13.28% 13.05% 8.65% 6.79% -
Total Cost 116,407 112,516 100,199 94,470 103,888 95,832 95,007 14.48%
-
Net Worth 180,685 182,357 175,188 179,128 177,687 173,279 172,614 3.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,571 2,571 2,571 2,571 3,638 3,638 3,638 -20.64%
Div Payout % 35.20% 33.40% 23.16% 18.59% 20.05% 16.68% 14.53% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 180,685 182,357 175,188 179,128 177,687 173,279 172,614 3.09%
NOSH 724,772 736,499 713,888 734,736 731,224 727,761 730,181 -0.49%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.34% 4.23% 9.00% 12.75% 14.87% 18.54% 20.86% -
ROE 4.04% 4.22% 6.34% 7.72% 10.22% 12.59% 14.51% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 17.33 15.95 15.42 14.74 16.69 16.17 16.44 3.57%
EPS 1.01 1.05 1.56 1.88 2.48 3.00 3.43 -55.70%
DPS 0.35 0.35 0.36 0.35 0.50 0.50 0.50 -21.14%
NAPS 0.2493 0.2476 0.2454 0.2438 0.243 0.2381 0.2364 3.60%
Adjusted Per Share Value based on latest NOSH - 734,736
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.14 9.48 8.88 8.74 9.85 9.49 9.69 3.06%
EPS 0.59 0.62 0.90 1.12 1.46 1.76 2.02 -55.94%
DPS 0.21 0.21 0.21 0.21 0.29 0.29 0.29 -19.34%
NAPS 0.1458 0.1471 0.1413 0.1445 0.1434 0.1398 0.1393 3.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.23 0.17 0.29 0.26 0.30 0.26 0.32 -
P/RPS 1.33 1.07 1.88 1.76 1.80 1.61 1.95 -22.49%
P/EPS 22.82 16.26 18.65 13.81 12.09 8.68 9.33 81.43%
EY 4.38 6.15 5.36 7.24 8.27 11.53 10.72 -44.90%
DY 1.52 2.05 1.24 1.35 1.67 1.92 1.56 -1.71%
P/NAPS 0.92 0.69 1.18 1.07 1.23 1.09 1.35 -22.54%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 24/08/09 28/05/09 25/02/09 24/11/08 27/08/08 28/05/08 -
Price 0.35 0.23 0.19 0.20 0.25 0.26 0.34 -
P/RPS 2.02 1.44 1.23 1.36 1.50 1.61 2.07 -1.61%
P/EPS 34.73 22.00 12.22 10.62 10.07 8.68 9.91 130.54%
EY 2.88 4.54 8.18 9.41 9.93 11.53 10.09 -56.61%
DY 1.00 1.52 1.90 1.75 2.00 1.92 1.47 -22.63%
P/NAPS 1.40 0.93 0.77 0.82 1.03 1.09 1.44 -1.85%

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