[D&O] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 19.62%
YoY- 77.73%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 490,750 490,776 482,719 469,551 458,057 463,338 459,453 4.49%
PBT 50,506 52,122 50,096 51,556 47,412 45,718 43,288 10.83%
Tax -9,169 -9,920 -10,172 -12,161 -10,541 -9,464 -11,034 -11.62%
NP 41,337 42,202 39,924 39,395 36,871 36,254 32,254 18.00%
-
NP to SH 36,869 35,961 30,574 26,932 22,515 22,369 19,363 53.68%
-
Tax Rate 18.15% 19.03% 20.31% 23.59% 22.23% 20.70% 25.49% -
Total Cost 449,413 448,574 442,795 430,156 421,186 427,084 427,199 3.44%
-
Net Worth 332,022 344,603 309,647 297,930 296,521 218,116 210,839 35.39%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 5,200 5,200 10,212 5,011 5,011 9,997 4,986 2.84%
Div Payout % 14.11% 14.46% 33.40% 18.61% 22.26% 44.70% 25.75% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 332,022 344,603 309,647 297,930 296,521 218,116 210,839 35.39%
NOSH 1,106,774 1,102,433 1,040,799 1,038,867 1,008,316 1,004,030 1,004,477 6.68%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.42% 8.60% 8.27% 8.39% 8.05% 7.82% 7.02% -
ROE 11.10% 10.44% 9.87% 9.04% 7.59% 10.26% 9.18% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 44.40 44.65 46.41 45.23 45.48 46.22 45.74 -1.96%
EPS 3.34 3.27 2.94 2.59 2.24 2.23 1.93 44.19%
DPS 0.47 0.47 0.98 0.48 0.50 1.00 0.50 -4.04%
NAPS 0.3004 0.3135 0.2977 0.287 0.2944 0.2176 0.2099 27.02%
Adjusted Per Share Value based on latest NOSH - 1,038,867
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 39.59 39.60 38.95 37.88 36.96 37.38 37.07 4.48%
EPS 2.97 2.90 2.47 2.17 1.82 1.80 1.56 53.67%
DPS 0.42 0.42 0.82 0.40 0.40 0.81 0.40 3.30%
NAPS 0.2679 0.278 0.2498 0.2404 0.2392 0.176 0.1701 35.40%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.685 0.715 0.905 0.71 0.61 0.745 0.545 -
P/RPS 1.54 1.60 1.95 1.57 1.34 1.61 1.19 18.77%
P/EPS 20.54 21.86 30.79 27.37 27.29 33.38 28.27 -19.19%
EY 4.87 4.58 3.25 3.65 3.66 3.00 3.54 23.71%
DY 0.69 0.66 1.08 0.68 0.82 1.34 0.91 -16.86%
P/NAPS 2.28 2.28 3.04 2.47 2.07 3.42 2.60 -8.39%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 20/02/19 28/11/18 21/08/18 23/05/18 22/02/18 29/11/17 -
Price 0.61 0.785 0.845 0.75 0.655 0.665 0.67 -
P/RPS 1.37 1.76 1.82 1.66 1.44 1.44 1.46 -4.15%
P/EPS 18.29 23.99 28.75 28.91 29.30 29.80 34.76 -34.84%
EY 5.47 4.17 3.48 3.46 3.41 3.36 2.88 53.42%
DY 0.77 0.60 1.16 0.64 0.76 1.50 0.74 2.68%
P/NAPS 2.03 2.50 2.84 2.61 2.22 3.06 3.19 -26.03%

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