[D&O] YoY Cumulative 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- 158.44%
YoY- 52.47%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 414,304 207,351 228,091 226,345 220,132 198,373 203,953 12.52%
PBT 72,660 6,474 16,403 21,667 15,828 10,483 8,842 42.00%
Tax -12,835 -1,315 -2,908 -4,889 -2,192 -903 -647 64.45%
NP 59,825 5,159 13,495 16,778 13,636 9,580 8,195 39.23%
-
NP to SH 53,293 4,600 12,005 13,263 8,699 4,954 4,511 50.85%
-
Tax Rate 17.66% 20.31% 17.73% 22.56% 13.85% 8.61% 7.32% -
Total Cost 354,479 202,192 214,596 209,567 206,496 188,793 195,758 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 8,831 - 5,540 - 4,942 - - -
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 11.39% 1.28% 3.59% 4.45% 4.32% 2.66% 3.10% -
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 35.18 18.39 20.59 21.80 22.27 20.02 20.80 9.14%
EPS 4.31 0.41 0.91 1.30 0.88 0.50 0.46 45.14%
DPS 0.75 0.00 0.50 0.00 0.50 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 33.43 16.73 18.40 18.26 17.76 16.00 16.45 12.53%
EPS 4.30 0.37 0.97 1.07 0.70 0.40 0.36 51.13%
DPS 0.71 0.00 0.45 0.00 0.40 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 13.33 3.94 2.53 3.26 2.81 1.32 1.27 47.91%
P/EPS 103.63 177.67 47.99 55.57 71.02 53.00 57.61 10.27%
EY 0.96 0.56 2.08 1.80 1.41 1.89 1.74 -9.42%
DY 0.16 0.00 0.96 0.00 0.80 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 14.84 4.59 2.67 3.44 2.72 1.75 1.25 50.98%
P/EPS 115.34 207.08 50.76 58.70 68.75 70.00 56.52 12.61%
EY 0.87 0.48 1.97 1.70 1.45 1.43 1.77 -11.15%
DY 0.14 0.00 0.91 0.00 0.83 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