[D&O] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -88.78%
YoY- -35.2%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 575,781 366,209 207,351 118,189 504,305 353,840 228,091 84.87%
PBT 66,336 26,504 6,474 5,491 47,070 28,110 16,403 152.76%
Tax -10,961 -4,911 -1,315 -1,120 -8,013 -4,573 -2,908 141.22%
NP 55,375 21,593 5,159 4,371 39,057 23,537 13,495 155.21%
-
NP to SH 49,652 19,332 4,600 3,914 34,871 21,019 12,005 156.55%
-
Tax Rate 16.52% 18.53% 20.31% 20.40% 17.02% 16.27% 17.73% -
Total Cost 520,406 344,616 202,192 113,818 465,248 330,303 214,596 80.01%
-
Net Worth 411,170 379,747 360,624 356,737 354,362 348,179 334,618 14.65%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 7,450 7,374 - - 11,150 11,102 5,540 21.72%
Div Payout % 15.01% 38.15% - - 31.98% 52.82% 46.15% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 411,170 379,747 360,624 356,737 354,362 348,179 334,618 14.65%
NOSH 1,153,942 1,137,169 1,128,564 1,125,749 1,119,001 1,111,570 1,108,779 2.68%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.62% 5.90% 2.49% 3.70% 7.74% 6.65% 5.92% -
ROE 12.08% 5.09% 1.28% 1.10% 9.84% 6.04% 3.59% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 50.23 32.28 18.39 10.56 45.23 31.87 20.59 80.73%
EPS 4.17 1.71 0.41 0.35 2.81 1.73 0.91 174.61%
DPS 0.65 0.65 0.00 0.00 1.00 1.00 0.50 19.01%
NAPS 0.3587 0.3347 0.3199 0.3188 0.3178 0.3136 0.302 12.09%
Adjusted Per Share Value based on latest NOSH - 1,125,749
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 46.45 29.55 16.73 9.54 40.69 28.55 18.40 84.88%
EPS 4.01 1.56 0.37 0.32 2.81 1.70 0.97 156.47%
DPS 0.60 0.59 0.00 0.00 0.90 0.90 0.45 21.03%
NAPS 0.3317 0.3064 0.2909 0.2878 0.2859 0.2809 0.27 14.63%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.28 1.04 0.725 0.53 0.85 0.58 0.52 -
P/RPS 4.54 3.22 3.94 5.02 1.88 1.82 2.53 47.40%
P/EPS 52.64 61.04 177.67 151.53 27.18 30.64 47.99 6.32%
EY 1.90 1.64 0.56 0.66 3.68 3.26 2.08 -5.82%
DY 0.29 0.63 0.00 0.00 1.18 1.72 0.96 -54.81%
P/NAPS 6.36 3.11 2.27 1.66 2.67 1.85 1.72 138.17%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 25/08/20 16/06/20 26/02/20 27/11/19 21/08/19 -
Price 3.33 1.52 0.845 0.755 0.785 0.69 0.55 -
P/RPS 6.63 4.71 4.59 7.15 1.74 2.17 2.67 82.86%
P/EPS 76.88 89.21 207.08 215.85 25.10 36.45 50.76 31.71%
EY 1.30 1.12 0.48 0.46 3.98 2.74 1.97 -24.10%
DY 0.20 0.43 0.00 0.00 1.27 1.45 0.91 -63.41%
P/NAPS 9.28 4.54 2.64 2.37 2.47 2.20 1.82 194.78%

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