[D&O] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -34.4%
YoY- 238.1%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 452,220 452,324 473,448 390,132 363,472 402,040 239,368 11.17%
PBT 33,008 39,472 32,696 15,224 10,824 3,916 -2,908 -
Tax -5,876 -8,880 -4,572 -1,176 -1,344 -3,140 -3,136 11.02%
NP 27,132 30,592 28,124 14,048 9,480 776 -6,044 -
-
NP to SH 24,160 20,528 19,944 6,708 1,984 -1,708 -8,276 -
-
Tax Rate 17.80% 22.50% 13.98% 7.72% 12.42% 80.18% - -
Total Cost 425,088 421,732 445,324 376,084 353,992 401,264 245,412 9.58%
-
Net Worth 332,022 296,521 206,819 184,371 141,558 136,746 133,992 16.31%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 19,944 - - - - -
Div Payout % - - 100.00% - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 332,022 296,521 206,819 184,371 141,558 136,746 133,992 16.31%
NOSH 1,106,774 1,008,316 997,200 986,470 991,999 1,067,500 985,238 1.95%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.00% 6.76% 5.94% 3.60% 2.61% 0.19% -2.52% -
ROE 7.28% 6.92% 9.64% 3.64% 1.40% -1.25% -6.18% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 40.91 44.91 47.48 39.55 36.64 37.66 24.30 9.06%
EPS 2.20 2.04 2.00 0.68 0.20 -0.16 -0.84 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.3004 0.2944 0.2074 0.1869 0.1427 0.1281 0.136 14.11%
Adjusted Per Share Value based on latest NOSH - 986,470
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 36.43 36.43 38.14 31.42 29.28 32.38 19.28 11.18%
EPS 1.95 1.65 1.61 0.54 0.16 -0.14 -0.67 -
DPS 0.00 0.00 1.61 0.00 0.00 0.00 0.00 -
NAPS 0.2674 0.2388 0.1666 0.1485 0.114 0.1101 0.1079 16.32%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.685 0.61 0.62 0.32 0.255 0.26 0.15 -
P/RPS 1.67 1.36 1.31 0.81 0.70 0.69 0.62 17.94%
P/EPS 31.34 29.93 31.00 47.06 127.50 -162.50 -17.86 -
EY 3.19 3.34 3.23 2.13 0.78 -0.62 -5.60 -
DY 0.00 0.00 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.07 2.99 1.71 1.79 2.03 1.10 12.91%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 23/05/18 25/05/17 25/05/16 27/05/15 28/05/14 29/05/13 -
Price 0.61 0.655 0.645 0.30 0.28 0.385 0.18 -
P/RPS 1.49 1.46 1.36 0.76 0.76 1.02 0.74 12.36%
P/EPS 27.91 32.14 32.25 44.12 140.00 -240.63 -21.43 -
EY 3.58 3.11 3.10 2.27 0.71 -0.42 -4.67 -
DY 0.00 0.00 3.10 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.22 3.11 1.61 1.96 3.01 1.32 7.43%

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