[D&O] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 17.53%
YoY- -61.68%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 205,654 575,781 366,209 207,351 118,189 504,305 353,840 -30.33%
PBT 35,678 66,336 26,504 6,474 5,491 47,070 28,110 17.20%
Tax -5,943 -10,961 -4,911 -1,315 -1,120 -8,013 -4,573 19.06%
NP 29,735 55,375 21,593 5,159 4,371 39,057 23,537 16.84%
-
NP to SH 26,505 49,652 19,332 4,600 3,914 34,871 21,019 16.70%
-
Tax Rate 16.66% 16.52% 18.53% 20.31% 20.40% 17.02% 16.27% -
Total Cost 175,919 520,406 344,616 202,192 113,818 465,248 330,303 -34.26%
-
Net Worth 450,075 411,170 379,747 360,624 356,737 354,362 348,179 18.64%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 8,731 7,450 7,374 - - 11,150 11,102 -14.78%
Div Payout % 32.94% 15.01% 38.15% - - 31.98% 52.82% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 450,075 411,170 379,747 360,624 356,737 354,362 348,179 18.64%
NOSH 1,167,791 1,153,942 1,137,169 1,128,564 1,125,749 1,119,001 1,111,570 3.34%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 14.46% 9.62% 5.90% 2.49% 3.70% 7.74% 6.65% -
ROE 5.89% 12.08% 5.09% 1.28% 1.10% 9.84% 6.04% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 17.67 50.23 32.28 18.39 10.56 45.23 31.87 -32.48%
EPS 2.28 4.17 1.71 0.41 0.35 2.81 1.73 20.18%
DPS 0.75 0.65 0.65 0.00 0.00 1.00 1.00 -17.43%
NAPS 0.3866 0.3587 0.3347 0.3199 0.3188 0.3178 0.3136 14.95%
Adjusted Per Share Value based on latest NOSH - 1,128,564
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 16.59 46.45 29.55 16.73 9.54 40.69 28.55 -30.34%
EPS 2.14 4.01 1.56 0.37 0.32 2.81 1.70 16.56%
DPS 0.70 0.60 0.59 0.00 0.00 0.90 0.90 -15.41%
NAPS 0.3631 0.3317 0.3064 0.2909 0.2878 0.2859 0.2809 18.64%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 4.11 2.28 1.04 0.725 0.53 0.85 0.58 -
P/RPS 23.27 4.54 3.22 3.94 5.02 1.88 1.82 445.93%
P/EPS 180.53 52.64 61.04 177.67 151.53 27.18 30.64 225.86%
EY 0.55 1.90 1.64 0.56 0.66 3.68 3.26 -69.43%
DY 0.18 0.29 0.63 0.00 0.00 1.18 1.72 -77.76%
P/NAPS 10.63 6.36 3.11 2.27 1.66 2.67 1.85 220.46%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 24/02/21 24/11/20 25/08/20 16/06/20 26/02/20 27/11/19 -
Price 4.40 3.33 1.52 0.845 0.755 0.785 0.69 -
P/RPS 24.91 6.63 4.71 4.59 7.15 1.74 2.17 408.11%
P/EPS 193.26 76.88 89.21 207.08 215.85 25.10 36.45 203.75%
EY 0.52 1.30 1.12 0.48 0.46 3.98 2.74 -66.94%
DY 0.17 0.20 0.43 0.00 0.00 1.27 1.45 -76.01%
P/NAPS 11.38 9.28 4.54 2.64 2.37 2.47 2.20 198.79%

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