[D&O] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 81.07%
YoY- 1340.56%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 350,191 330,811 301,458 326,148 330,348 232,528 143,750 15.98%
PBT 35,084 30,706 17,404 15,034 3,755 3,493 -5,417 -
Tax -6,735 -6,027 -3,586 -1,140 -1,577 -1,624 -1,523 28.10%
NP 28,349 24,679 13,818 13,894 2,178 1,869 -6,940 -
-
NP to SH 23,635 15,429 7,474 8,168 567 -261 -7,758 -
-
Tax Rate 19.20% 19.63% 20.60% 7.58% 42.00% 46.49% - -
Total Cost 321,842 306,132 287,640 312,254 328,170 230,659 150,690 13.47%
-
Net Worth 309,647 208,938 188,030 148,093 127,575 110,403 127,522 15.92%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 5,200 4,977 - - - - - -
Div Payout % 22.00% 32.26% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 309,647 208,938 188,030 148,093 127,575 110,403 127,522 15.92%
NOSH 1,040,799 995,419 983,421 972,380 945,000 870,000 969,749 1.18%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.10% 7.46% 4.58% 4.26% 0.66% 0.80% -4.83% -
ROE 7.63% 7.38% 3.97% 5.52% 0.44% -0.24% -6.08% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 33.67 33.23 30.65 33.54 34.96 26.73 14.82 14.64%
EPS 2.30 1.55 0.76 0.84 0.06 -0.03 -0.80 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2977 0.2099 0.1912 0.1523 0.135 0.1269 0.1315 14.58%
Adjusted Per Share Value based on latest NOSH - 987,567
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 28.25 26.69 24.32 26.31 26.65 18.76 11.60 15.98%
EPS 1.91 1.24 0.60 0.66 0.05 -0.02 -0.63 -
DPS 0.42 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2498 0.1686 0.1517 0.1195 0.1029 0.0891 0.1029 15.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.905 0.545 0.33 0.335 0.315 0.365 0.14 -
P/RPS 2.69 1.64 1.08 1.00 0.90 1.37 0.94 19.14%
P/EPS 39.83 35.16 43.42 39.88 525.00 -1,216.67 -17.50 -
EY 2.51 2.84 2.30 2.51 0.19 -0.08 -5.71 -
DY 0.55 0.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.60 1.73 2.20 2.33 2.88 1.06 19.18%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 24/11/16 25/11/15 19/11/14 27/11/13 22/11/12 -
Price 0.845 0.67 0.305 0.38 0.27 0.31 0.16 -
P/RPS 2.51 2.02 0.99 1.13 0.77 1.16 1.08 15.08%
P/EPS 37.19 43.23 40.13 45.24 450.00 -1,033.33 -20.00 -
EY 2.69 2.31 2.49 2.21 0.22 -0.10 -5.00 -
DY 0.59 0.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 3.19 1.60 2.50 2.00 2.44 1.22 15.11%

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