[D&O] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 50.75%
YoY- 84.69%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 150,465 140,584 132,527 128,642 106,961 90,976 108,394 5.61%
PBT 18,960 17,039 15,013 12,171 4,081 1,466 954 64.54%
Tax -3,439 -3,185 -3,437 -4,927 -415 -4 448 -
NP 15,521 13,854 11,576 7,244 3,666 1,462 1,402 49.26%
-
NP to SH 13,853 12,327 6,940 3,799 2,057 132 701 64.38%
-
Tax Rate 18.14% 18.69% 22.89% 40.48% 10.17% 0.27% -46.96% -
Total Cost 134,944 126,730 120,951 121,398 103,295 89,514 106,992 3.94%
-
Net Worth 354,362 344,603 218,116 196,011 183,856 180,971 126,880 18.66%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 5,011 - - - - -
Div Payout % - - 72.22% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 354,362 344,603 218,116 196,011 183,856 180,971 126,880 18.66%
NOSH 1,119,001 1,102,433 1,004,030 983,499 979,523 1,320,000 1,001,428 1.86%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.32% 9.85% 8.73% 5.63% 3.43% 1.61% 1.29% -
ROE 3.91% 3.58% 3.18% 1.94% 1.12% 0.07% 0.55% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.49 12.79 13.22 13.08 10.92 6.89 10.82 3.74%
EPS 1.07 1.12 0.69 0.38 0.21 0.01 0.07 57.50%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.3178 0.3135 0.2176 0.1993 0.1877 0.1371 0.1267 16.55%
Adjusted Per Share Value based on latest NOSH - 983,499
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.15 11.35 10.70 10.39 8.64 7.35 8.75 5.62%
EPS 1.12 1.00 0.56 0.31 0.17 0.01 0.06 62.83%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.2862 0.2783 0.1761 0.1583 0.1485 0.1461 0.1025 18.65%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.85 0.715 0.745 0.30 0.365 0.32 0.345 -
P/RPS 6.30 5.59 5.63 2.29 3.34 4.64 3.19 12.00%
P/EPS 68.42 63.76 107.60 77.67 173.81 3,200.00 492.86 -28.03%
EY 1.46 1.57 0.93 1.29 0.58 0.03 0.20 39.25%
DY 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.28 3.42 1.51 1.94 2.33 2.72 -0.30%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 20/02/19 22/02/18 22/02/17 24/02/16 25/02/15 26/02/14 -
Price 0.785 0.785 0.665 0.40 0.365 0.25 0.28 -
P/RPS 5.82 6.14 5.03 3.06 3.34 3.63 2.59 14.43%
P/EPS 63.19 70.00 96.05 103.55 173.81 2,500.00 400.00 -26.46%
EY 1.58 1.43 1.04 0.97 0.58 0.04 0.25 35.95%
DY 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.50 3.06 2.01 1.94 1.82 2.21 1.87%

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