[D&O] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 45.5%
YoY- 120.61%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 846,544 798,440 782,733 663,246 575,781 516,674 483,565 45.10%
PBT 138,103 133,922 132,522 96,523 66,336 45,464 37,142 139.43%
Tax -14,302 -19,443 -22,481 -15,784 -10,961 -8,350 -6,420 70.32%
NP 123,801 114,479 110,041 80,739 55,375 37,114 30,722 152.58%
-
NP to SH 110,530 102,211 98,344 72,242 49,651 33,184 27,467 152.35%
-
Tax Rate 10.36% 14.52% 16.96% 16.35% 16.52% 18.37% 17.29% -
Total Cost 722,743 683,961 672,692 582,507 520,406 479,560 452,843 36.45%
-
Net Worth 750,751 512,201 467,715 450,075 411,170 379,747 360,624 62.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 17,663 17,663 16,106 16,106 7,374 7,374 5,551 115.88%
Div Payout % 15.98% 17.28% 16.38% 22.29% 14.85% 22.22% 20.21% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 750,751 512,201 467,715 450,075 411,170 379,747 360,624 62.82%
NOSH 1,237,142 1,198,642 1,180,927 1,167,791 1,153,942 1,137,169 1,128,564 6.29%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 14.62% 14.34% 14.06% 12.17% 9.62% 7.18% 6.35% -
ROE 14.72% 19.96% 21.03% 16.05% 12.08% 8.74% 7.62% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 69.88 67.05 66.47 56.97 50.23 45.54 42.90 38.31%
EPS 9.12 8.58 8.35 6.21 4.33 2.92 2.44 140.26%
DPS 1.46 1.48 1.37 1.38 0.64 0.65 0.50 103.89%
NAPS 0.6197 0.4301 0.3972 0.3866 0.3587 0.3347 0.3199 55.21%
Adjusted Per Share Value based on latest NOSH - 1,167,791
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 68.30 64.42 63.15 53.51 46.45 41.68 39.01 45.11%
EPS 8.92 8.25 7.93 5.83 4.01 2.68 2.22 152.10%
DPS 1.43 1.43 1.30 1.30 0.59 0.59 0.45 115.69%
NAPS 0.6057 0.4132 0.3773 0.3631 0.3317 0.3064 0.2909 62.84%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 5.90 5.72 4.69 4.11 2.28 1.04 0.725 -
P/RPS 8.44 8.53 7.06 7.21 4.54 2.28 1.69 191.31%
P/EPS 64.67 66.65 56.16 66.23 52.64 35.56 29.76 67.53%
EY 1.55 1.50 1.78 1.51 1.90 2.81 3.36 -40.21%
DY 0.25 0.26 0.29 0.34 0.28 0.63 0.69 -49.08%
P/NAPS 9.52 13.30 11.81 10.63 6.36 3.11 2.27 159.38%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 25/08/21 24/05/21 24/02/21 24/11/20 25/08/20 -
Price 4.68 5.87 5.22 4.40 3.33 1.52 0.845 -
P/RPS 6.70 8.76 7.85 7.72 6.63 3.34 1.97 125.65%
P/EPS 51.30 68.39 62.50 70.91 76.88 51.97 34.68 29.73%
EY 1.95 1.46 1.60 1.41 1.30 1.92 2.88 -22.83%
DY 0.31 0.25 0.26 0.31 0.19 0.43 0.59 -34.80%
P/NAPS 7.55 13.65 13.14 11.38 9.28 4.54 2.64 101.09%

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