[D&O] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 18.24%
YoY- 106.44%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 452,690 452,324 463,337 441,081 440,264 473,448 430,100 3.48%
PBT 43,334 39,472 45,719 40,941 31,656 32,696 29,576 29.09%
Tax -9,778 -8,880 -9,464 -8,036 -4,384 -4,572 -8,513 9.70%
NP 33,556 30,592 36,255 32,905 27,272 28,124 21,063 36.52%
-
NP to SH 26,526 20,528 22,369 20,572 17,398 19,944 11,273 77.18%
-
Tax Rate 22.56% 22.50% 20.70% 19.63% 13.85% 13.98% 28.78% -
Total Cost 419,134 421,732 427,082 408,176 412,992 445,324 409,037 1.64%
-
Net Worth 297,930 296,521 218,116 208,938 201,362 206,819 197,722 31.53%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 10,023 6,636 9,885 19,944 - -
Div Payout % - - 44.81% 32.26% 56.82% 100.00% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 297,930 296,521 218,116 208,938 201,362 206,819 197,722 31.53%
NOSH 1,038,867 1,008,316 1,004,030 995,419 988,522 997,200 992,086 3.12%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.41% 6.76% 7.82% 7.46% 6.19% 5.94% 4.90% -
ROE 8.90% 6.92% 10.26% 9.85% 8.64% 9.64% 5.70% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 43.61 44.91 46.22 44.31 44.54 47.48 43.35 0.40%
EPS 2.60 2.04 2.24 2.07 1.76 2.00 1.14 73.52%
DPS 0.00 0.00 1.00 0.67 1.00 2.00 0.00 -
NAPS 0.287 0.2944 0.2176 0.2099 0.2037 0.2074 0.1993 27.60%
Adjusted Per Share Value based on latest NOSH - 1,004,477
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.52 36.49 37.38 35.59 35.52 38.20 34.70 3.47%
EPS 2.14 1.66 1.80 1.66 1.40 1.61 0.91 77.11%
DPS 0.00 0.00 0.81 0.54 0.80 1.61 0.00 -
NAPS 0.2404 0.2392 0.176 0.1686 0.1625 0.1669 0.1595 31.55%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.71 0.61 0.745 0.545 0.625 0.62 0.30 -
P/RPS 1.63 1.36 1.61 1.23 1.40 1.31 0.69 77.65%
P/EPS 27.79 29.93 33.38 26.37 35.51 31.00 26.40 3.48%
EY 3.60 3.34 3.00 3.79 2.82 3.23 3.79 -3.37%
DY 0.00 0.00 1.34 1.22 1.60 3.23 0.00 -
P/NAPS 2.47 2.07 3.42 2.60 3.07 2.99 1.51 38.95%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 23/05/18 22/02/18 29/11/17 30/08/17 25/05/17 22/02/17 -
Price 0.75 0.655 0.665 0.67 0.605 0.645 0.40 -
P/RPS 1.72 1.46 1.44 1.51 1.36 1.36 0.92 51.93%
P/EPS 29.35 32.14 29.80 32.42 34.38 32.25 35.20 -11.44%
EY 3.41 3.11 3.36 3.08 2.91 3.10 2.84 13.00%
DY 0.00 0.00 1.50 1.00 1.65 3.10 0.00 -
P/NAPS 2.61 2.22 3.06 3.19 2.97 3.11 2.01 19.07%

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