[D&O] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 229.9%
YoY- 159.0%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 469,551 451,859 427,528 400,880 430,149 231,689 180,664 17.24%
PBT 51,556 35,332 20,753 10,988 6,767 -570 -5,141 -
Tax -12,161 -9,882 -1,811 -859 -1,379 -521 -893 54.50%
NP 39,395 25,450 18,942 10,129 5,388 -1,091 -6,034 -
-
NP to SH 26,932 15,153 10,665 5,351 2,066 -3,974 -6,133 -
-
Tax Rate 23.59% 27.97% 8.73% 7.82% 20.38% - - -
Total Cost 430,156 426,409 408,586 390,751 424,761 232,780 186,698 14.91%
-
Net Worth 297,930 204,415 186,788 145,127 0 125,631 129,104 14.94%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 5,011 4,986 - - - - - -
Div Payout % 18.61% 32.90% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 297,930 204,415 186,788 145,127 0 125,631 129,104 14.94%
NOSH 1,038,867 1,003,513 993,030 979,268 953,333 1,006,666 958,461 1.35%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.39% 5.63% 4.43% 2.53% 1.25% -0.47% -3.34% -
ROE 9.04% 7.41% 5.71% 3.69% 0.00% -3.16% -4.75% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 45.23 45.03 43.05 40.94 45.12 23.02 18.85 15.69%
EPS 2.59 1.51 1.07 0.55 0.22 -0.39 -0.64 -
DPS 0.48 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.287 0.2037 0.1881 0.1482 0.00 0.1248 0.1347 13.42%
Adjusted Per Share Value based on latest NOSH - 979,268
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.88 36.46 34.49 32.34 34.70 18.69 14.58 17.24%
EPS 2.17 1.22 0.86 0.43 0.17 -0.32 -0.49 -
DPS 0.40 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2404 0.1649 0.1507 0.1171 0.00 0.1014 0.1042 14.94%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.71 0.625 0.265 0.265 0.36 0.175 0.14 -
P/RPS 1.57 1.39 0.62 0.65 0.80 0.76 0.74 13.34%
P/EPS 27.37 41.39 24.67 48.50 166.12 -44.33 -21.88 -
EY 3.65 2.42 4.05 2.06 0.60 -2.26 -4.57 -
DY 0.68 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 3.07 1.41 1.79 0.00 1.40 1.04 15.50%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 30/08/17 29/08/16 19/08/15 27/08/14 29/08/13 30/08/12 -
Price 0.75 0.605 0.35 0.26 0.34 0.34 0.14 -
P/RPS 1.66 1.34 0.81 0.64 0.75 1.48 0.74 14.40%
P/EPS 28.91 40.07 32.59 47.58 156.89 -86.13 -21.88 -
EY 3.46 2.50 3.07 2.10 0.64 -1.16 -4.57 -
DY 0.64 0.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.97 1.86 1.75 0.00 2.72 1.04 16.56%

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