[D&O] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -0.62%
YoY- -9.49%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 967,334 828,608 414,702 456,182 452,690 440,264 396,746 16.00%
PBT 119,474 145,320 12,948 32,806 43,334 31,656 20,966 33.62%
Tax -17,306 -25,670 -2,630 -5,816 -9,778 -4,384 -1,806 45.71%
NP 102,168 119,650 10,318 26,990 33,556 27,272 19,160 32.15%
-
NP to SH 91,668 106,586 9,200 24,010 26,526 17,398 9,908 44.86%
-
Tax Rate 14.49% 17.66% 20.31% 17.73% 22.56% 13.85% 8.61% -
Total Cost 865,166 708,958 404,384 429,192 419,134 412,992 377,586 14.81%
-
Net Worth 795,111 467,715 360,624 334,618 297,930 201,362 186,369 27.33%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 19,299 17,662 - 11,080 - 9,885 - -
Div Payout % 21.05% 16.57% - 46.15% - 56.82% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 795,111 467,715 360,624 334,618 297,930 201,362 186,369 27.33%
NOSH 1,237,142 1,180,927 1,128,564 1,108,779 1,038,867 988,522 990,800 3.76%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.56% 14.44% 2.49% 5.92% 7.41% 6.19% 4.83% -
ROE 11.53% 22.79% 2.55% 7.18% 8.90% 8.64% 5.32% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 78.19 70.37 36.79 41.17 43.61 44.54 40.04 11.79%
EPS 6.94 8.62 0.82 1.82 2.60 1.76 1.00 38.09%
DPS 1.56 1.50 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.6427 0.3972 0.3199 0.302 0.287 0.2037 0.1881 22.71%
Adjusted Per Share Value based on latest NOSH - 1,108,779
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 77.92 66.74 33.40 36.74 36.46 35.46 31.96 16.00%
EPS 7.38 8.59 0.74 1.93 2.14 1.40 0.80 44.79%
DPS 1.55 1.42 0.00 0.89 0.00 0.80 0.00 -
NAPS 0.6404 0.3767 0.2905 0.2695 0.24 0.1622 0.1501 27.33%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.85 4.69 0.725 0.52 0.71 0.625 0.265 -
P/RPS 4.92 6.66 1.97 1.26 1.63 1.40 0.66 39.74%
P/EPS 51.96 51.81 88.84 24.00 27.79 35.51 26.50 11.87%
EY 1.92 1.93 1.13 4.17 3.60 2.82 3.77 -10.63%
DY 0.41 0.32 0.00 1.92 0.00 1.60 0.00 -
P/NAPS 5.99 11.81 2.27 1.72 2.47 3.07 1.41 27.24%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 25/08/21 25/08/20 21/08/19 21/08/18 30/08/17 29/08/16 -
Price 4.09 5.22 0.845 0.55 0.75 0.605 0.35 -
P/RPS 5.23 7.42 2.30 1.34 1.72 1.36 0.87 34.82%
P/EPS 55.20 57.67 103.54 25.38 29.35 34.38 35.00 7.88%
EY 1.81 1.73 0.97 3.94 3.41 2.91 2.86 -7.33%
DY 0.38 0.29 0.00 1.82 0.00 1.65 0.00 -
P/NAPS 6.36 13.14 2.64 1.82 2.61 2.97 1.86 22.72%

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