[D&O] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -6.1%
YoY- -11.18%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 575,781 516,674 483,565 509,439 504,305 494,424 492,522 10.92%
PBT 66,336 45,464 37,142 44,310 47,071 45,150 46,859 25.94%
Tax -10,961 -8,350 -6,420 -7,663 -8,012 -7,758 -7,938 23.88%
NP 55,375 37,114 30,722 36,647 39,059 37,392 38,921 26.36%
-
NP to SH 49,651 33,184 27,467 32,747 34,873 33,347 34,705 26.82%
-
Tax Rate 16.52% 18.37% 17.29% 17.29% 17.02% 17.18% 16.94% -
Total Cost 520,406 479,560 452,843 472,792 465,246 457,032 453,601 9.54%
-
Net Worth 411,170 379,747 360,624 356,737 354,362 348,179 334,618 14.65%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 7,374 7,374 5,551 5,551 5,551 5,551 5,200 26.08%
Div Payout % 14.85% 22.22% 20.21% 16.95% 15.92% 16.65% 14.99% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 411,170 379,747 360,624 356,737 354,362 348,179 334,618 14.65%
NOSH 1,153,942 1,137,169 1,128,564 1,125,749 1,119,001 1,111,570 1,108,779 2.68%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.62% 7.18% 6.35% 7.19% 7.75% 7.56% 7.90% -
ROE 12.08% 8.74% 7.62% 9.18% 9.84% 9.58% 10.37% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 50.23 45.54 42.90 45.53 45.23 44.53 44.45 8.45%
EPS 4.33 2.92 2.44 2.93 3.13 3.00 3.13 24.03%
DPS 0.64 0.65 0.50 0.50 0.50 0.50 0.47 22.73%
NAPS 0.3587 0.3347 0.3199 0.3188 0.3178 0.3136 0.302 12.09%
Adjusted Per Share Value based on latest NOSH - 1,125,749
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 46.50 41.72 39.05 41.14 40.73 39.93 39.77 10.93%
EPS 4.01 2.68 2.22 2.64 2.82 2.69 2.80 26.91%
DPS 0.60 0.60 0.45 0.45 0.45 0.45 0.42 26.70%
NAPS 0.332 0.3067 0.2912 0.2881 0.2862 0.2812 0.2702 14.64%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.28 1.04 0.725 0.53 0.85 0.58 0.52 -
P/RPS 4.54 2.28 1.69 1.16 1.88 1.30 1.17 145.92%
P/EPS 52.64 35.56 29.76 18.11 27.18 19.31 16.60 115.08%
EY 1.90 2.81 3.36 5.52 3.68 5.18 6.02 -53.48%
DY 0.28 0.63 0.69 0.94 0.59 0.86 0.90 -53.92%
P/NAPS 6.36 3.11 2.27 1.66 2.67 1.85 1.72 138.17%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 25/08/20 16/06/20 26/02/20 27/11/19 21/08/19 -
Price 3.33 1.52 0.845 0.755 0.80 0.69 0.55 -
P/RPS 6.63 3.34 1.97 1.66 1.77 1.55 1.24 204.22%
P/EPS 76.88 51.97 34.68 25.80 25.58 22.97 17.56 166.42%
EY 1.30 1.92 2.88 3.88 3.91 4.35 5.69 -62.45%
DY 0.19 0.43 0.59 0.66 0.62 0.72 0.85 -63.00%
P/NAPS 9.28 4.54 2.64 2.37 2.52 2.20 1.82 194.78%

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