[D&O] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 2.52%
YoY- 63.75%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 882,494 663,246 509,439 490,750 458,057 450,928 439,773 12.30%
PBT 141,577 96,523 44,310 50,506 47,412 33,943 20,212 38.30%
Tax -13,548 -15,784 -7,663 -9,169 -10,541 -9,362 -1,513 44.07%
NP 128,029 80,739 36,647 41,337 36,871 24,581 18,699 37.77%
-
NP to SH 114,524 72,242 32,747 36,869 22,515 14,582 11,403 46.85%
-
Tax Rate 9.57% 16.35% 17.29% 18.15% 22.23% 27.58% 7.49% -
Total Cost 754,465 582,507 472,792 449,413 421,186 426,347 421,074 10.20%
-
Net Worth 794,368 450,075 356,737 332,022 296,521 206,819 184,371 27.54%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 18,581 16,106 5,551 5,200 5,011 4,986 - -
Div Payout % 16.22% 22.29% 16.95% 14.11% 22.26% 34.19% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 794,368 450,075 356,737 332,022 296,521 206,819 184,371 27.54%
NOSH 1,237,142 1,167,791 1,125,749 1,106,774 1,008,316 997,200 986,470 3.84%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 14.51% 12.17% 7.19% 8.42% 8.05% 5.45% 4.25% -
ROE 14.42% 16.05% 9.18% 11.10% 7.59% 7.05% 6.18% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 71.33 56.97 45.53 44.40 45.48 45.22 44.58 8.14%
EPS 9.26 6.21 2.93 3.34 2.24 1.46 1.16 41.34%
DPS 1.50 1.38 0.50 0.47 0.50 0.50 0.00 -
NAPS 0.6421 0.3866 0.3188 0.3004 0.2944 0.2074 0.1869 22.82%
Adjusted Per Share Value based on latest NOSH - 1,106,774
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 71.08 53.42 41.03 39.53 36.90 36.32 35.42 12.30%
EPS 9.22 5.82 2.64 2.97 1.81 1.17 0.92 46.80%
DPS 1.50 1.30 0.45 0.42 0.40 0.40 0.00 -
NAPS 0.6398 0.3625 0.2873 0.2674 0.2388 0.1666 0.1485 27.54%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 4.50 4.11 0.53 0.685 0.61 0.62 0.32 -
P/RPS 6.31 7.21 1.16 1.54 1.34 1.37 0.72 43.56%
P/EPS 48.61 66.23 18.11 20.54 27.29 42.40 27.68 9.83%
EY 2.06 1.51 5.52 4.87 3.66 2.36 3.61 -8.92%
DY 0.33 0.34 0.94 0.69 0.82 0.81 0.00 -
P/NAPS 7.01 10.63 1.66 2.28 2.07 2.99 1.71 26.49%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 24/05/21 16/06/20 23/05/19 23/05/18 25/05/17 25/05/16 -
Price 3.70 4.40 0.755 0.61 0.655 0.645 0.30 -
P/RPS 5.19 7.72 1.66 1.37 1.44 1.43 0.67 40.64%
P/EPS 39.97 70.91 25.80 18.29 29.30 44.11 25.95 7.46%
EY 2.50 1.41 3.88 5.47 3.41 2.27 3.85 -6.94%
DY 0.41 0.31 0.66 0.77 0.76 0.78 0.00 -
P/NAPS 5.76 11.38 2.37 2.03 2.22 3.11 1.61 23.65%

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