[D&O] YoY TTM 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- -5.87%
YoY- 28.86%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 915,907 782,733 483,565 492,522 469,551 451,859 427,528 13.53%
PBT 125,180 132,522 37,142 46,859 51,556 35,332 20,753 34.90%
Tax -10,120 -22,481 -6,420 -7,938 -12,161 -9,882 -1,811 33.19%
NP 115,060 110,041 30,722 38,921 39,395 25,450 18,942 35.05%
-
NP to SH 103,071 98,344 27,467 34,705 26,932 15,153 10,665 45.92%
-
Tax Rate 8.08% 16.96% 17.29% 16.94% 23.59% 27.97% 8.73% -
Total Cost 800,847 672,692 452,843 453,601 430,156 426,409 408,586 11.86%
-
Net Worth 795,111 467,715 360,624 334,618 297,930 204,415 186,788 27.29%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 18,581 16,106 5,551 5,200 5,011 4,986 - -
Div Payout % 18.03% 16.38% 20.21% 14.99% 18.61% 32.90% - -
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 795,111 467,715 360,624 334,618 297,930 204,415 186,788 27.29%
NOSH 1,237,142 1,180,927 1,128,564 1,108,779 1,038,867 1,003,513 993,030 3.72%
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 12.56% 14.06% 6.35% 7.90% 8.39% 5.63% 4.43% -
ROE 12.96% 21.03% 7.62% 10.37% 9.04% 7.41% 5.71% -
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 74.03 66.47 42.90 44.45 45.23 45.03 43.05 9.45%
EPS 8.33 8.35 2.44 3.13 2.59 1.51 1.07 40.75%
DPS 1.50 1.37 0.50 0.47 0.48 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 73.89 63.15 39.01 39.74 37.88 36.46 34.49 13.53%
EPS 8.32 7.93 2.22 2.80 2.17 1.22 0.86 45.94%
DPS 1.50 1.30 0.45 0.42 0.40 0.40 0.00 -
NAPS 0.6415 0.3773 0.2909 0.27 0.2404 0.1649 0.1507 27.29%
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 5.20 7.06 1.69 1.17 1.57 1.39 0.62 42.51%
P/EPS 46.21 56.16 29.76 16.60 27.37 41.39 24.67 11.02%
EY 2.16 1.78 3.36 6.02 3.65 2.42 4.05 -9.94%
DY 0.39 0.29 0.69 0.90 0.68 0.79 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 5.52 7.85 1.97 1.24 1.66 1.34 0.81 37.67%
P/EPS 49.09 62.50 34.68 17.56 28.91 40.07 32.59 7.06%
EY 2.04 1.60 2.88 5.69 3.46 2.50 3.07 -6.58%
DY 0.37 0.26 0.59 0.85 0.64 0.82 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