[D&O] YoY Annualized Quarter 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- 29.22%
YoY- 52.47%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 828,608 414,702 456,182 452,690 440,264 396,746 407,906 12.52%
PBT 145,320 12,948 32,806 43,334 31,656 20,966 17,684 42.00%
Tax -25,670 -2,630 -5,816 -9,778 -4,384 -1,806 -1,294 64.45%
NP 119,650 10,318 26,990 33,556 27,272 19,160 16,390 39.23%
-
NP to SH 106,586 9,200 24,010 26,526 17,398 9,908 9,022 50.85%
-
Tax Rate 17.66% 20.31% 17.73% 22.56% 13.85% 8.61% 7.32% -
Total Cost 708,958 404,384 429,192 419,134 412,992 377,586 391,516 10.39%
-
Net Worth 467,715 360,624 334,618 297,930 201,362 186,369 145,332 21.48%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 17,662 - 11,080 - 9,885 - - -
Div Payout % 16.57% - 46.15% - 56.82% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 467,715 360,624 334,618 297,930 201,362 186,369 145,332 21.48%
NOSH 1,180,927 1,128,564 1,108,779 1,038,867 988,522 990,800 980,652 3.14%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.44% 2.49% 5.92% 7.41% 6.19% 4.83% 4.02% -
ROE 22.79% 2.55% 7.18% 8.90% 8.64% 5.32% 6.21% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 70.37 36.79 41.17 43.61 44.54 40.04 41.60 9.14%
EPS 8.62 0.82 1.82 2.60 1.76 1.00 0.92 45.14%
DPS 1.50 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.3972 0.3199 0.302 0.287 0.2037 0.1881 0.1482 17.84%
Adjusted Per Share Value based on latest NOSH - 1,038,867
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 66.85 33.46 36.80 36.52 35.52 32.01 32.91 12.52%
EPS 8.60 0.74 1.94 2.14 1.40 0.80 0.73 50.78%
DPS 1.43 0.00 0.89 0.00 0.80 0.00 0.00 -
NAPS 0.3773 0.2909 0.27 0.2404 0.1625 0.1504 0.1173 21.47%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.69 0.725 0.52 0.71 0.625 0.265 0.265 -
P/RPS 6.66 1.97 1.26 1.63 1.40 0.66 0.64 47.70%
P/EPS 51.81 88.84 24.00 27.79 35.51 26.50 28.80 10.27%
EY 1.93 1.13 4.17 3.60 2.82 3.77 3.47 -9.30%
DY 0.32 0.00 1.92 0.00 1.60 0.00 0.00 -
P/NAPS 11.81 2.27 1.72 2.47 3.07 1.41 1.79 36.91%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 25/08/20 21/08/19 21/08/18 30/08/17 29/08/16 19/08/15 -
Price 5.22 0.845 0.55 0.75 0.605 0.35 0.26 -
P/RPS 7.42 2.30 1.34 1.72 1.36 0.87 0.63 50.78%
P/EPS 57.67 103.54 25.38 29.35 34.38 35.00 28.26 12.61%
EY 1.73 0.97 3.94 3.41 2.91 2.86 3.54 -11.23%
DY 0.29 0.00 1.82 0.00 1.65 0.00 0.00 -
P/NAPS 13.14 2.64 1.82 2.61 2.97 1.86 1.75 39.89%

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