D & O GREEN TECHNOLOGIES BERHAD
KLSE (MYR): D&O (7204)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
2.98
Today's Change
-0.10 (3.25%)
Day's Change
2.92 - 3.08
Trading Volume
2,535,900
Financial
Market Cap
3,690 Million
NOSH
1,238 Million
Latest Quarter
31-Dec-2023 [#4]
Announcement Date
26-Feb-2024
Next Quarter
31-Mar-2024
Est. Ann. Date
29-May-2024
Est. Ann. Due Date
30-May-2024
QoQ | YoY
33.29% | 79.34%
Revenue | NP to SH
1,016,613.000 | 44,143.000
RPS | P/RPS
82.10 Cent | 3.63
EPS | P/E | EY
3.56 Cent | 83.59 | 1.20%
DPS | DY | Payout %
0.30 Cent | 0.10% | 8.42%
NAPS | P/NAPS
0.72 | 4.17
QoQ | YoY
32.23% | -41.26%
NP Margin | ROE
4.69% | 4.98%
F.Y. | Ann. Date
31-Dec-2023 | 26-Feb-2024
Latest Audited Result
31-Dec-2022
Announcement Date
28-Apr-2023
Next Audited Result
31-Dec-2023
Est. Ann. Date
28-Apr-2024
Est. Ann. Due Date
28-Jun-2024
Revenue | NP to SH
1,016,614.000 | 44,143.000
RPS | P/RPS
82.10 Cent | 3.63
EPS | P/E | EY
3.56 Cent | 83.59 | 1.20%
DPS | DY | Payout %
0.30 Cent | 0.10% | 8.42%
NAPS | P/NAPS
0.72 | 4.17
YoY
-41.26%
NP Margin | ROE
4.69% | 4.98%
F.Y. | Ann. Date
31-Dec-2023 | 26-Feb-2024
Revenue | NP to SH
1,016,614.000 | 44,143.000
RPS | P/RPS
82.10 Cent | 3.63
EPS | P/E | EY
3.56 Cent | 83.59 | 1.20%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
67.01% | -41.26%
NP Margin | ROE
4.69% | 4.98%
F.Y. | Ann. Date
31-Dec-2023 | 26-Feb-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,016,614 | 1,016,613 | 1,016,614 | 983,028 | 846,545 | 575,781 | 504,305 | 490,775 | 463,337 | 430,100 | 433,109 | 425,711 | 10.14% | |
| PBT | 49,506 | 49,505 | 49,506 | 90,532 | 138,103 | 66,336 | 47,070 | 52,123 | 45,719 | 29,576 | 19,115 | 5,298 | 28.16% | |
| Tax | -1,814 | -1,814 | -1,814 | -7,088 | -14,302 | -10,961 | -8,013 | -9,921 | -9,464 | -8,513 | -1,555 | -1,582 | 1.53% | |
| NP | 47,692 | 47,691 | 47,692 | 83,444 | 123,801 | 55,375 | 39,057 | 42,202 | 36,255 | 21,063 | 17,560 | 3,716 | 32.76% | |
| - | ||||||||||||||
| NP to SH | 44,143 | 44,143 | 44,143 | 75,148 | 110,529 | 49,652 | 34,871 | 35,961 | 22,369 | 11,273 | 10,225 | 733 | 57.62% | |
| - | ||||||||||||||
| Tax Rate | 3.66% | 3.66% | 3.66% | 7.83% | 10.36% | 16.52% | 17.02% | 19.03% | 20.70% | 28.78% | 8.13% | 29.86% | - | |
| Total Cost | 968,922 | 968,922 | 968,922 | 899,584 | 722,744 | 520,406 | 465,248 | 448,573 | 427,082 | 409,037 | 415,549 | 421,995 | 9.66% | |
| - | ||||||||||||||
| Net Worth | 885,624 | 885,624 | 885,624 | 823,021 | 750,751 | 411,170 | 354,362 | 327,725 | 218,116 | 197,722 | 184,541 | 136,904 | 23.03% | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 885,624 | 885,624 | 885,624 | 823,021 | 750,751 | 411,170 | 354,362 | 327,725 | 218,116 | 197,722 | 184,541 | 136,904 | 23.03% | |
| NOSH | 1,238,290 | 1,238,290 | 1,238,290 | 1,237,261 | 1,237,142 | 1,153,942 | 1,119,001 | 1,045,377 | 1,004,030 | 992,086 | 983,173 | 998,571 | 2.41% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 4.69% | 4.69% | 4.69% | 8.49% | 14.62% | 9.62% | 7.74% | 8.60% | 7.82% | 4.90% | 4.05% | 0.87% | - | |
| ROE | 4.98% | 4.98% | 4.98% | 9.13% | 14.72% | 12.08% | 9.84% | 10.97% | 10.26% | 5.70% | 5.54% | 0.54% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 82.10 | 82.10 | 82.10 | 79.45 | 69.88 | 50.23 | 45.23 | 46.95 | 46.22 | 43.35 | 44.05 | 42.63 | 7.54% | |
| EPS | 3.57 | 3.56 | 3.57 | 5.68 | 8.84 | 4.17 | 2.81 | 3.44 | 2.24 | 1.14 | 1.04 | 0.08 | 52.46% | |
| DPS | 0.30 | 0.30 | 0.30 | 1.30 | 1.50 | 0.65 | 1.00 | 0.50 | 1.00 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.7152 | 0.7152 | 0.7152 | 0.6652 | 0.6197 | 0.3587 | 0.3178 | 0.3135 | 0.2176 | 0.1993 | 0.1877 | 0.1371 | 20.13% | |
| Adjusted Per Share Value based on latest NOSH - 1,238,290 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 82.10 | 82.10 | 82.10 | 79.39 | 68.36 | 46.50 | 40.73 | 39.63 | 37.42 | 34.73 | 34.98 | 34.38 | 10.14% | |
| EPS | 3.56 | 3.56 | 3.56 | 6.07 | 8.93 | 4.01 | 2.82 | 2.90 | 1.81 | 0.91 | 0.83 | 0.06 | 57.36% | |
| DPS | 0.30 | 0.30 | 0.30 | 1.30 | 1.47 | 0.60 | 0.90 | 0.42 | 0.81 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.7152 | 0.7152 | 0.7152 | 0.6646 | 0.6063 | 0.332 | 0.2862 | 0.2647 | 0.1761 | 0.1597 | 0.149 | 0.1106 | 23.03% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 29/12/23 | 29/12/23 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 3.62 | 3.62 | 3.62 | 4.28 | 5.90 | 2.28 | 0.85 | 0.715 | 0.745 | 0.30 | 0.365 | 0.32 | - | |
| P/RPS | 4.41 | 4.41 | 4.41 | 5.39 | 8.44 | 4.54 | 1.88 | 1.52 | 1.61 | 0.69 | 0.83 | 0.75 | 21.74% | |
| P/EPS | 101.55 | 101.55 | 101.55 | 70.47 | 64.67 | 52.64 | 27.18 | 20.78 | 33.38 | 26.40 | 35.10 | 435.94 | -14.93% | |
| EY | 0.98 | 0.98 | 0.98 | 1.42 | 1.55 | 1.90 | 3.68 | 4.81 | 3.00 | 3.79 | 2.85 | 0.23 | 17.46% | |
| DY | 0.08 | 0.08 | 0.08 | 0.30 | 0.25 | 0.29 | 1.18 | 0.70 | 1.34 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 5.06 | 5.06 | 5.06 | 6.43 | 9.52 | 6.36 | 2.67 | 2.28 | 3.42 | 1.51 | 1.94 | 2.33 | 8.99% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 26/02/24 | 26/02/24 | 26/02/24 | 22/02/23 | 24/02/22 | 24/02/21 | 26/02/20 | 20/02/19 | 22/02/18 | 22/02/17 | 24/02/16 | 25/02/15 | - | |
| Price | 3.49 | 3.49 | 3.49 | 4.54 | 4.68 | 3.33 | 0.785 | 0.785 | 0.665 | 0.40 | 0.365 | 0.25 | - | |
| P/RPS | 4.25 | 4.25 | 4.25 | 5.71 | 6.70 | 6.63 | 1.74 | 1.67 | 1.44 | 0.92 | 0.83 | 0.59 | 24.51% | |
| P/EPS | 97.90 | 97.90 | 97.90 | 74.75 | 51.30 | 76.88 | 25.10 | 22.82 | 29.80 | 35.20 | 35.10 | 340.58 | -12.92% | |
| EY | 1.02 | 1.02 | 1.02 | 1.34 | 1.95 | 1.30 | 3.98 | 4.38 | 3.36 | 2.84 | 2.85 | 0.29 | 14.98% | |
| DY | 0.09 | 0.09 | 0.09 | 0.29 | 0.32 | 0.20 | 1.27 | 0.64 | 1.50 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 4.88 | 4.88 | 4.88 | 6.83 | 7.55 | 9.28 | 2.47 | 2.50 | 3.06 | 2.01 | 1.94 | 1.82 | 11.57% | |
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
12 people like this. Showing 50 of 6,097 comments
1. Contrary to the seasonal low cycle in the first quarter of the year due to the Chinese New Year break, D&O anticipates just a mild QoQ dip in its 1QFY24, supported by restocking by its customers in China which typically account for c.50% of the group’s total revenue. This is in line with the reports from China Association of Automobile Manufacturers (CAAM) where passenger cars increased 11.4%, 25.3% and 23.3% in the last three months of 2023 and is likely to sustain into early-2024.
EatCoconutCanWin
Cancel order from big company. Almost 70% revenue earn from this company. Gg
The above statement "70%" revenue from a big company, mana datang punya？
1 month ago
Sst up from 6% to 8%, which means salary employees will up and expanses will up too.
1 month ago
CPI and PCE in US are reducing in US, whereas in Malaysia, they are increasing. Ha
1 month ago
EPF is making the same mistake as before in buying Topglove when it was in bubble territory.
1 month ago
Wow, my colleagues r really good in shorting D&O! Haha! Told you all don’t touch D&O… never listen and now cut loss… what a pity!
1 month ago
Jualan perlahan dijangka ..
https://www.dagangnews.com/article/do-green-technologies-dijangka-catat-jualan-lebih-perlahan-kesan-perang-harga-pasaran-kereta-china-publicinvest-35806
1 month ago
Analisa yg bodoh. Bukannya D&O yg berperang harga, dlm situasi begini, supplier lah yg untung sbb pengilang perlu pam volume lagi tinggi utk turunkan kos mereka. Kekadang kena hati2 baca report percuma fund2 nih, report diorg bertalam dua muka, utk awam satu cerita dongeng, utk pelabur VVIP mereka report yg cun.
1 month ago
It should drop well below RM3.00 after the coming quarter's results announcement.
3 weeks ago
of course kutp murah2 .....cepat2 laa drop tak sabar ni ......apa kess slow sangat retailer jual ....apa yg dorang tunggu ???? ....ingat naik balik ker ni D&O.....bebal sangat retialer ni ...apsal jual sikit2 ...
3 weeks ago
Tomorrow can get below RM 3 ??? i wanna buy cheap2........thanks ya operator !! pls give me chance buy below RM 3 ...hehehhee
3 weeks ago
ok i wait May only buy...hope the price continue to drop drop drop this week. Pls support operator !!!
3 weeks ago
Just to inform that my colleagues closed short on D&O. Happy trading. Cheers.
3 weeks ago
Dah lambat kata your colleagues tutup short position, James_Bond... Mereka dah cedera parah semasa D&O naik
2 weeks ago
If Tesla and other EV companies are retrenching their workers, what do you think of the future ahead?
3 days ago
Most EV companies will close shop leaving only a few survivors to dominate the market with comparative cost advantages. Like what happened to the rubber gloves industry.
2 days ago
--------- quote ------------
Stock: [D&O]: D & O GREEN TECHNOLOGIES BERHAD
2023-10-31 18:52 | Report Abuse
---------- quote ---------------
Stock: [D&O]: D & O GREEN TECHNOLOGIES BERHAD
2 months ago | Report Abuse
If based on forward eps 3 x 40 pe , the fair value only 1.20 , today closing 3.80 !! think about that.............
------------ unquote --------
Today closing 3.28 !!
-------------- unquote ------
Today closing 2.98 !!!
15 hours ago
Trailing 4quarters PE ratio is 83 times.....if this is not a bubble, what is it?
14 hours ago
Post a Comment
Featured Posts
New Update. Discover investment communities that resonate with your ideas
MQ Trading Signals
Time
Signal
Duration
Type
2024-04-19 16:00:00
EMA 5
5 Mins
SELL
2024-04-19 14:55:00
EMA 5
5 Mins
BUY
2024-04-19 14:55:00
ADX
5 Mins
BUY
2024-04-19 14:40:00
EMA 5
5 Mins
SELL
2024-04-19 14:30:00
ADX
5 Mins
SELL
Apps
Top Articles
2
Koon Yew Yin's Blog
3
4
5
6
Good Articles to Share
7
BFM Podcast
8
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
007007
Those who blindly followed EPF now get badly burnt.
1 month ago