[D&O] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 98.76%
YoY- -9.49%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 483,667 414,304 207,351 228,091 226,345 220,132 198,373 16.00%
PBT 59,737 72,660 6,474 16,403 21,667 15,828 10,483 33.62%
Tax -8,653 -12,835 -1,315 -2,908 -4,889 -2,192 -903 45.71%
NP 51,084 59,825 5,159 13,495 16,778 13,636 9,580 32.15%
-
NP to SH 45,834 53,293 4,600 12,005 13,263 8,699 4,954 44.86%
-
Tax Rate 14.49% 17.66% 20.31% 17.73% 22.56% 13.85% 8.61% -
Total Cost 432,583 354,479 202,192 214,596 209,567 206,496 188,793 14.81%
-
Net Worth 795,111 467,715 360,624 334,618 297,930 201,362 186,369 27.33%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 9,649 8,831 - 5,540 - 4,942 - -
Div Payout % 21.05% 16.57% - 46.15% - 56.82% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 795,111 467,715 360,624 334,618 297,930 201,362 186,369 27.33%
NOSH 1,237,142 1,180,927 1,128,564 1,108,779 1,038,867 988,522 990,800 3.76%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.56% 14.44% 2.49% 5.92% 7.41% 6.19% 4.83% -
ROE 5.76% 11.39% 1.28% 3.59% 4.45% 4.32% 2.66% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 39.10 35.18 18.39 20.59 21.80 22.27 20.02 11.79%
EPS 3.47 4.31 0.41 0.91 1.30 0.88 0.50 38.09%
DPS 0.78 0.75 0.00 0.50 0.00 0.50 0.00 -
NAPS 0.6427 0.3972 0.3199 0.302 0.287 0.2037 0.1881 22.71%
Adjusted Per Share Value based on latest NOSH - 1,108,779
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 39.02 33.43 16.73 18.40 18.26 17.76 16.00 16.01%
EPS 3.70 4.30 0.37 0.97 1.07 0.70 0.40 44.86%
DPS 0.78 0.71 0.00 0.45 0.00 0.40 0.00 -
NAPS 0.6415 0.3773 0.2909 0.27 0.2404 0.1625 0.1504 27.33%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.85 4.69 0.725 0.52 0.71 0.625 0.265 -
P/RPS 9.85 13.33 3.94 2.53 3.26 2.81 1.32 39.76%
P/EPS 103.92 103.63 177.67 47.99 55.57 71.02 53.00 11.87%
EY 0.96 0.96 0.56 2.08 1.80 1.41 1.89 -10.67%
DY 0.20 0.16 0.00 0.96 0.00 0.80 0.00 -
P/NAPS 5.99 11.81 2.27 1.72 2.47 3.07 1.41 27.24%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 25/08/21 25/08/20 21/08/19 21/08/18 30/08/17 29/08/16 -
Price 4.09 5.22 0.845 0.55 0.75 0.605 0.35 -
P/RPS 10.46 14.84 4.59 2.67 3.44 2.72 1.75 34.69%
P/EPS 110.40 115.34 207.08 50.76 58.70 68.75 70.00 7.88%
EY 0.91 0.87 0.48 1.97 1.70 1.45 1.43 -7.25%
DY 0.19 0.14 0.00 0.91 0.00 0.83 0.00 -
P/NAPS 6.36 13.14 2.64 1.82 2.61 2.97 1.86 22.72%

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