[D&O] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -3.04%
YoY- 66.59%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 463,337 430,100 433,109 425,711 340,922 192,225 170,671 18.09%
PBT 45,719 29,576 19,115 5,298 4,447 -3,552 -2,259 -
Tax -9,464 -8,513 -1,555 -1,582 -1,176 -232 -1,262 39.86%
NP 36,255 21,063 17,560 3,716 3,271 -3,784 -3,521 -
-
NP to SH 22,369 11,273 10,225 733 440 -5,819 -3,245 -
-
Tax Rate 20.70% 28.78% 8.13% 29.86% 26.44% - - -
Total Cost 427,082 409,037 415,549 421,995 337,651 196,009 174,192 16.10%
-
Net Worth 218,116 197,722 184,541 136,904 111,495 131,217 132,360 8.67%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 10,023 - - - - - - -
Div Payout % 44.81% - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 218,116 197,722 184,541 136,904 111,495 131,217 132,360 8.67%
NOSH 1,004,030 992,086 983,173 998,571 879,999 977,049 969,677 0.58%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.82% 4.90% 4.05% 0.87% 0.96% -1.97% -2.06% -
ROE 10.26% 5.70% 5.54% 0.54% 0.39% -4.43% -2.45% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 46.22 43.35 44.05 42.63 38.74 19.67 17.60 17.44%
EPS 2.24 1.14 1.04 0.08 0.05 -0.60 -0.33 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.1993 0.1877 0.1371 0.1267 0.1343 0.1365 8.07%
Adjusted Per Share Value based on latest NOSH - 1,320,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 37.38 34.70 34.94 34.35 27.51 15.51 13.77 18.09%
EPS 1.80 0.91 0.82 0.06 0.04 -0.47 -0.26 -
DPS 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1595 0.1489 0.1105 0.09 0.1059 0.1068 8.67%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.745 0.30 0.365 0.32 0.345 0.14 0.17 -
P/RPS 1.61 0.69 0.83 0.75 0.89 0.71 0.97 8.80%
P/EPS 33.38 26.40 35.10 435.94 690.00 -23.51 -50.80 -
EY 3.00 3.79 2.85 0.23 0.14 -4.25 -1.97 -
DY 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 1.51 1.94 2.33 2.72 1.04 1.25 18.24%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 22/02/17 24/02/16 25/02/15 26/02/14 21/02/13 23/02/12 -
Price 0.665 0.40 0.365 0.25 0.28 0.12 0.18 -
P/RPS 1.44 0.92 0.83 0.59 0.72 0.61 1.02 5.91%
P/EPS 29.80 35.20 35.10 340.58 560.00 -20.15 -53.79 -
EY 3.36 2.84 2.85 0.29 0.18 -4.96 -1.86 -
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 2.01 1.94 1.82 2.21 0.89 1.32 15.02%

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