[D&O] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 47.7%
YoY- 9.82%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 456,182 452,690 440,264 396,746 407,906 448,792 264,064 9.53%
PBT 32,806 43,334 31,656 20,966 17,684 6,150 1,510 67.00%
Tax -5,816 -9,778 -4,384 -1,806 -1,294 -2,738 -2,332 16.44%
NP 26,990 33,556 27,272 19,160 16,390 3,412 -822 -
-
NP to SH 24,010 26,526 17,398 9,908 9,022 -280 -3,534 -
-
Tax Rate 17.73% 22.56% 13.85% 8.61% 7.32% 44.52% 154.44% -
Total Cost 429,192 419,134 412,992 377,586 391,516 445,380 264,886 8.37%
-
Net Worth 334,618 297,930 201,362 186,369 145,332 0 122,511 18.22%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 11,080 - 9,885 - - - - -
Div Payout % 46.15% - 56.82% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 334,618 297,930 201,362 186,369 145,332 0 122,511 18.22%
NOSH 1,108,779 1,038,867 988,522 990,800 980,652 1,400,000 981,666 2.04%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.92% 7.41% 6.19% 4.83% 4.02% 0.76% -0.31% -
ROE 7.18% 8.90% 8.64% 5.32% 6.21% 0.00% -2.88% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 41.17 43.61 44.54 40.04 41.60 32.06 26.90 7.34%
EPS 1.82 2.60 1.76 1.00 0.92 -0.02 -0.36 -
DPS 1.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.302 0.287 0.2037 0.1881 0.1482 0.00 0.1248 15.86%
Adjusted Per Share Value based on latest NOSH - 993,030
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 36.74 36.46 35.46 31.96 32.86 36.15 21.27 9.53%
EPS 1.93 2.14 1.40 0.80 0.73 -0.02 -0.28 -
DPS 0.89 0.00 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.2695 0.24 0.1622 0.1501 0.1171 0.00 0.0987 18.21%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.52 0.71 0.625 0.265 0.265 0.36 0.175 -
P/RPS 1.26 1.63 1.40 0.66 0.64 1.12 0.65 11.65%
P/EPS 24.00 27.79 35.51 26.50 28.80 -1,800.00 -48.61 -
EY 4.17 3.60 2.82 3.77 3.47 -0.06 -2.06 -
DY 1.92 0.00 1.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.47 3.07 1.41 1.79 0.00 1.40 3.48%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 21/08/18 30/08/17 29/08/16 19/08/15 27/08/14 29/08/13 -
Price 0.55 0.75 0.605 0.35 0.26 0.34 0.34 -
P/RPS 1.34 1.72 1.36 0.87 0.63 1.06 1.26 1.03%
P/EPS 25.38 29.35 34.38 35.00 28.26 -1,700.00 -94.44 -
EY 3.94 3.41 2.91 2.86 3.54 -0.06 -1.06 -
DY 1.82 0.00 1.65 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.61 2.97 1.86 1.75 0.00 2.72 -6.47%

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