[D&O] YoY Annual (Unaudited) Result on 31-Dec-2016 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
YoY- 10.25%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 504,305 490,775 463,337 430,100 433,109 425,711 340,922 6.73%
PBT 47,070 52,123 45,719 29,576 19,115 5,298 4,447 48.14%
Tax -8,013 -9,921 -9,464 -8,513 -1,555 -1,582 -1,176 37.66%
NP 39,057 42,202 36,255 21,063 17,560 3,716 3,271 51.15%
-
NP to SH 34,871 35,961 22,369 11,273 10,225 733 440 107.18%
-
Tax Rate 17.02% 19.03% 20.70% 28.78% 8.13% 29.86% 26.44% -
Total Cost 465,248 448,573 427,082 409,037 415,549 421,995 337,651 5.48%
-
Net Worth 354,362 327,725 218,116 197,722 184,541 136,904 111,495 21.24%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 11,150 5,226 10,023 - - - - -
Div Payout % 31.98% 14.53% 44.81% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 354,362 327,725 218,116 197,722 184,541 136,904 111,495 21.24%
NOSH 1,119,001 1,045,377 1,004,030 992,086 983,173 998,571 879,999 4.08%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.74% 8.60% 7.82% 4.90% 4.05% 0.87% 0.96% -
ROE 9.84% 10.97% 10.26% 5.70% 5.54% 0.54% 0.39% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.23 46.95 46.22 43.35 44.05 42.63 38.74 2.61%
EPS 2.81 3.44 2.24 1.14 1.04 0.08 0.05 95.65%
DPS 1.00 0.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3178 0.3135 0.2176 0.1993 0.1877 0.1371 0.1267 16.55%
Adjusted Per Share Value based on latest NOSH - 983,499
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 40.69 39.60 37.38 34.70 34.94 34.35 27.51 6.73%
EPS 2.81 2.90 1.80 0.91 0.82 0.06 0.04 103.06%
DPS 0.90 0.42 0.81 0.00 0.00 0.00 0.00 -
NAPS 0.2859 0.2644 0.176 0.1595 0.1489 0.1105 0.09 21.23%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.85 0.715 0.745 0.30 0.365 0.32 0.345 -
P/RPS 1.88 1.52 1.61 0.69 0.83 0.75 0.89 13.26%
P/EPS 27.18 20.78 33.38 26.40 35.10 435.94 690.00 -41.65%
EY 3.68 4.81 3.00 3.79 2.85 0.23 0.14 72.38%
DY 1.18 0.70 1.34 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.28 3.42 1.51 1.94 2.33 2.72 -0.30%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 20/02/19 22/02/18 22/02/17 24/02/16 25/02/15 26/02/14 -
Price 0.785 0.785 0.665 0.40 0.365 0.25 0.28 -
P/RPS 1.74 1.67 1.44 0.92 0.83 0.59 0.72 15.83%
P/EPS 25.10 22.82 29.80 35.20 35.10 340.58 560.00 -40.38%
EY 3.98 4.38 3.36 2.84 2.85 0.29 0.18 67.49%
DY 1.27 0.64 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.50 3.06 2.01 1.94 1.82 2.21 1.87%

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