[D&O] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -2.81%
YoY- 74.24%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 108,271 122,039 117,643 120,050 121,898 123,766 126,303 -9.71%
PBT 15,914 20,875 23,876 26,866 28,316 22,917 20,265 -14.81%
Tax -2,113 -2,724 -2,065 -1,823 -2,548 -2,240 -2,567 -12.11%
NP 13,801 18,151 21,811 25,043 25,768 20,677 17,698 -15.21%
-
NP to SH 13,833 18,151 21,811 25,043 25,768 20,677 17,698 -15.08%
-
Tax Rate 13.28% 13.05% 8.65% 6.79% 9.00% 9.77% 12.67% -
Total Cost 94,470 103,888 95,832 95,007 96,130 103,089 108,605 -8.83%
-
Net Worth 179,128 177,687 173,279 172,614 168,024 163,223 155,732 9.73%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,571 3,638 3,638 3,638 3,638 2,193 2,193 11.13%
Div Payout % 18.59% 20.05% 16.68% 14.53% 14.12% 10.61% 12.40% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 179,128 177,687 173,279 172,614 168,024 163,223 155,732 9.73%
NOSH 734,736 731,224 727,761 730,181 727,692 731,616 730,450 0.38%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.75% 14.87% 18.54% 20.86% 21.14% 16.71% 14.01% -
ROE 7.72% 10.22% 12.59% 14.51% 15.34% 12.67% 11.36% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.74 16.69 16.17 16.44 16.75 16.92 17.29 -10.04%
EPS 1.88 2.48 3.00 3.43 3.54 2.83 2.42 -15.42%
DPS 0.35 0.50 0.50 0.50 0.50 0.30 0.30 10.77%
NAPS 0.2438 0.243 0.2381 0.2364 0.2309 0.2231 0.2132 9.30%
Adjusted Per Share Value based on latest NOSH - 730,181
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.74 9.85 9.49 9.69 9.83 9.99 10.19 -9.68%
EPS 1.12 1.46 1.76 2.02 2.08 1.67 1.43 -14.96%
DPS 0.21 0.29 0.29 0.29 0.29 0.18 0.18 10.77%
NAPS 0.1445 0.1434 0.1398 0.1393 0.1356 0.1317 0.1256 9.74%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.26 0.30 0.26 0.32 0.39 0.35 0.35 -
P/RPS 1.76 1.80 1.61 1.95 2.33 2.07 2.02 -8.73%
P/EPS 13.81 12.09 8.68 9.33 11.01 12.38 14.45 -2.96%
EY 7.24 8.27 11.53 10.72 9.08 8.07 6.92 3.04%
DY 1.35 1.67 1.92 1.56 1.28 0.86 0.86 34.88%
P/NAPS 1.07 1.23 1.09 1.35 1.69 1.57 1.64 -24.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 27/08/08 28/05/08 25/02/08 21/11/07 28/08/07 -
Price 0.20 0.25 0.26 0.34 0.30 0.38 0.34 -
P/RPS 1.36 1.50 1.61 2.07 1.79 2.25 1.97 -21.80%
P/EPS 10.62 10.07 8.68 9.91 8.47 13.45 14.03 -16.87%
EY 9.41 9.93 11.53 10.09 11.80 7.44 7.13 20.21%
DY 1.75 2.00 1.92 1.47 1.67 0.79 0.88 57.80%
P/NAPS 0.82 1.03 1.09 1.44 1.30 1.70 1.59 -35.56%

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