[D&O] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 10.37%
YoY- 15.07%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 983,028 981,101 967,334 966,416 846,545 785,158 828,608 12.03%
PBT 90,532 104,080 119,474 156,608 138,103 125,453 145,320 -26.99%
Tax -7,088 -12,722 -17,306 -20,756 -14,302 -17,857 -25,670 -57.49%
NP 83,444 91,357 102,168 135,852 123,801 107,596 119,650 -21.30%
-
NP to SH 75,148 82,117 91,668 121,996 110,529 95,854 106,586 -20.73%
-
Tax Rate 7.83% 12.22% 14.49% 13.25% 10.36% 14.23% 17.66% -
Total Cost 899,584 889,744 865,166 830,564 722,744 677,562 708,958 17.15%
-
Net Worth 823,021 818,030 795,111 794,368 750,751 512,201 467,715 45.60%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 16,084 21,444 19,299 38,598 18,172 23,817 17,662 -6.03%
Div Payout % 21.40% 26.11% 21.05% 31.64% 16.44% 24.85% 16.57% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 823,021 818,030 795,111 794,368 750,751 512,201 467,715 45.60%
NOSH 1,237,261 1,237,223 1,237,142 1,237,142 1,237,142 1,198,642 1,180,927 3.14%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.49% 9.31% 10.56% 14.06% 14.62% 13.70% 14.44% -
ROE 9.13% 10.04% 11.53% 15.36% 14.72% 18.71% 22.79% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.45 79.30 78.19 78.12 69.88 65.93 70.37 8.40%
EPS 5.68 6.32 6.94 9.88 8.84 7.83 8.62 -24.21%
DPS 1.30 1.73 1.56 3.12 1.50 2.00 1.50 -9.07%
NAPS 0.6652 0.6612 0.6427 0.6421 0.6197 0.4301 0.3972 40.89%
Adjusted Per Share Value based on latest NOSH - 1,237,142
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 79.31 79.15 78.04 77.97 68.30 63.35 66.85 12.03%
EPS 6.06 6.63 7.40 9.84 8.92 7.73 8.60 -20.76%
DPS 1.30 1.73 1.56 3.11 1.47 1.92 1.43 -6.14%
NAPS 0.664 0.66 0.6415 0.6409 0.6057 0.4132 0.3773 45.61%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.28 4.03 3.85 4.50 5.90 5.72 4.69 -
P/RPS 5.39 5.08 4.92 5.76 8.44 8.68 6.66 -13.12%
P/EPS 70.47 60.72 51.96 45.63 64.67 71.06 51.81 22.69%
EY 1.42 1.65 1.92 2.19 1.55 1.41 1.93 -18.45%
DY 0.30 0.43 0.41 0.69 0.25 0.35 0.32 -4.20%
P/NAPS 6.43 6.09 5.99 7.01 9.52 13.30 11.81 -33.24%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 23/08/22 24/05/22 24/02/22 24/11/21 25/08/21 -
Price 4.54 3.75 4.09 3.70 4.68 5.87 5.22 -
P/RPS 5.71 4.73 5.23 4.74 6.70 8.90 7.42 -15.98%
P/EPS 74.75 56.50 55.20 37.52 51.30 72.93 57.67 18.82%
EY 1.34 1.77 1.81 2.67 1.95 1.37 1.73 -15.61%
DY 0.29 0.46 0.38 0.84 0.32 0.34 0.29 0.00%
P/NAPS 6.83 5.67 6.36 5.76 7.55 13.65 13.14 -35.27%

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