[D&O] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 78.2%
YoY- 53.19%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 228,091 113,055 490,775 350,191 226,345 113,081 463,337 -37.73%
PBT 16,403 8,252 52,123 35,084 21,667 9,868 45,719 -49.60%
Tax -2,908 -1,469 -9,921 -6,735 -4,889 -2,220 -9,464 -54.56%
NP 13,495 6,783 42,202 28,349 16,778 7,648 36,255 -48.34%
-
NP to SH 12,005 6,040 35,961 23,635 13,263 5,132 22,369 -34.03%
-
Tax Rate 17.73% 17.80% 19.03% 19.20% 22.56% 22.50% 20.70% -
Total Cost 214,596 106,272 448,573 321,842 209,567 105,433 427,082 -36.87%
-
Net Worth 334,618 332,022 344,603 309,647 297,930 296,521 218,116 33.12%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,540 - 5,496 5,200 - - 10,023 -32.72%
Div Payout % 46.15% - 15.28% 22.00% - - 44.81% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 334,618 332,022 344,603 309,647 297,930 296,521 218,116 33.12%
NOSH 1,108,779 1,106,774 1,102,433 1,040,799 1,038,867 1,008,316 1,004,030 6.85%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.92% 6.00% 8.60% 8.10% 7.41% 6.76% 7.82% -
ROE 3.59% 1.82% 10.44% 7.63% 4.45% 1.73% 10.26% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.59 10.23 44.65 33.67 21.80 11.23 46.22 -41.75%
EPS 0.91 0.55 3.44 2.30 1.30 0.51 2.24 -45.23%
DPS 0.50 0.00 0.50 0.50 0.00 0.00 1.00 -37.08%
NAPS 0.302 0.3004 0.3135 0.2977 0.287 0.2944 0.2176 24.49%
Adjusted Per Share Value based on latest NOSH - 1,040,799
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.40 9.12 39.60 28.25 18.26 9.12 37.38 -37.73%
EPS 0.97 0.49 2.90 1.91 1.07 0.41 1.80 -33.85%
DPS 0.45 0.00 0.44 0.42 0.00 0.00 0.81 -32.49%
NAPS 0.27 0.2679 0.278 0.2498 0.2404 0.2392 0.176 33.11%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.52 0.685 0.715 0.905 0.71 0.61 0.745 -
P/RPS 2.53 6.70 1.60 2.69 3.26 5.43 1.61 35.27%
P/EPS 47.99 125.35 21.86 39.83 55.57 119.72 33.38 27.46%
EY 2.08 0.80 4.58 2.51 1.80 0.84 3.00 -21.71%
DY 0.96 0.00 0.70 0.55 0.00 0.00 1.34 -19.98%
P/NAPS 1.72 2.28 2.28 3.04 2.47 2.07 3.42 -36.83%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 23/05/19 20/02/19 28/11/18 21/08/18 23/05/18 22/02/18 -
Price 0.55 0.61 0.785 0.845 0.75 0.655 0.665 -
P/RPS 2.67 5.96 1.76 2.51 3.44 5.83 1.44 51.09%
P/EPS 50.76 111.62 23.99 37.19 58.70 128.55 29.80 42.76%
EY 1.97 0.90 4.17 2.69 1.70 0.78 3.36 -30.01%
DY 0.91 0.00 0.64 0.59 0.00 0.00 1.50 -28.40%
P/NAPS 1.82 2.03 2.50 2.84 2.61 2.22 3.06 -29.34%

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