D&O | D & O GREEN TECHNOLOGIES BERHAD
1.08 (-2.7%)
T-O (am): 1.11 (08:59:00)
Last updated: 16:57
D&O Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
D&O Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 May 25 | Q1 Mar 25 | 1 | 31 Dec 25 | 240.82 | 0.19 | 0.36 | 0.1% | 0.00 | 0.03 | 8.1% | 12.0% | 83.9% | 96.8% | ||||||||
| 27 Feb 25 | Q4 Dec 24 | 4 | 31 Dec 24 | 261.89 | 3.46 | 2.21 | 0.8% | 0.00 | 0.09 | 4.2% | 15.5% | 87.9% | 90.9% | ||||||||
| 22 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 273.25 | 20.14 | 18.25 | 6.7% | 0.30 | 1.47 | 2.9% | 0.5% | 135.1% | 0.0% | ||||||||
| 23 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 265.63 | 8.63 | 7.76 | 2.9% | 0.00 | 0.63 | 3.0% | 20.8% | 31.1% | 984.4% | ||||||||
| 27 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 273.74 | 13.45 | 11.28 | 4.1% | 0.00 | 0.82 | 11.7% | 27.5% | 53.6% | 1206.6% | ||||||||
| 26 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 309.97 | 28.45 | 24.32 | 7.8% | 0.30 | 1.96 | 14.0% | 25.4% | 33.3% | 79.3% | ||||||||
| 24 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 271.95 | 21.51 | 18.25 | 6.7% | 0.00 | 1.47 | 23.6% | 7.8% | 2448.2% | 15.8% | ||||||||
| 23 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 219.97 | 0.75 | 0.72 | 0.3% | 0.00 | 0.06 | 2.4% | 9.1% | 17.0% | 95.3% | ||||||||
| 29 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 214.72 | -1.20 | 0.86 | 0.4% | 0.00 | 0.07 | 13.1% | 11.1% | 93.6% | 97.2% | ||||||||
| 22 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 247.20 | 12.47 | 13.56 | 5.5% | 0.00 | 0.94 | 2.0% | 4.1% | 13.9% | 64.9% | ||||||||
| 23 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 252.16 | 18.32 | 15.75 | 6.2% | 0.52 | 1.27 | 4.2% | 44.5% | 2.7% | 15.3% | ||||||||
| 23 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 242.06 | 20.59 | 15.34 | 6.3% | 0.00 | 1.00 | 0.2% | 16.0% | 49.7% | 42.8% | ||||||||
| 24 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 241.60 | 39.15 | 30.50 | 12.6% | 0.78 | 2.47 | 6.2% | 17.5% | 21.1% | 15.1% | ||||||||
| 24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 257.68 | 44.01 | 38.64 | 15.0% | 0.00 | 2.96 | 47.6% | 22.9% | 107.8% | 27.4% | ||||||||
| 24 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 174.56 | 21.43 | 18.60 | 10.7% | 0.75 | 1.56 | 16.3% | 9.9% | 30.6% | 26.2% | ||||||||
| 25 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 208.65 | 36.98 | 26.79 | 12.8% | 0.00 | 2.04 | 1.5% | 134.0% | 1.1% | 3805.0% | ||||||||
| 24 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 205.65 | 35.68 | 26.50 | 12.9% | 0.75 | 2.28 | 1.9% | 74.0% | 12.6% | 577.2% | ||||||||
| 24 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 209.57 | 39.83 | 30.32 | 14.5% | 0.00 | 2.43 | 31.9% | 39.3% | 105.8% | 118.9% | ||||||||
| 24 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 158.86 | 20.03 | 14.73 | 9.3% | 0.65 | 1.30 | 78.2% | 26.3% | 2047.4% | 63.4% | ||||||||
| 25 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 89.16 | 0.98 | 0.69 | 0.8% | 0.00 | 0.06 | 24.6% | 22.5% | 82.5% | 88.5% | ||||||||
| 16 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 118.19 | 5.49 | 3.91 | 3.3% | 0.00 | 0.35 | 21.4% | 4.5% | 71.8% | 35.2% | ||||||||
| 26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 150.47 | 18.96 | 13.85 | 9.2% | 0.00 | 1.07 | 19.7% | 7.0% | 53.7% | 12.4% | ||||||||
| 27 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 125.75 | 11.71 | 9.01 | 7.2% | 0.50 | 0.81 | 9.3% | 1.5% | 51.1% | 13.1% | ||||||||
| 21 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 115.04 | 8.15 | 5.97 | 5.2% | 0.00 | 0.37 | 1.8% | 1.6% | 1.2% | 26.6% | ||||||||
| 23 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 113.06 | 8.25 | 6.04 | 5.3% | 0.00 | 0.55 | 19.6% | 0.0% | 51.0% | 17.7% | ||||||||
| 20 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 140.58 | 17.04 | 12.33 | 8.8% | 0.00 | 1.12 | 13.5% | 6.1% | 18.9% | 77.6% | ||||||||
| 28 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 123.85 | 13.42 | 10.37 | 8.4% | 0.50 | 1.00 | 9.3% | 11.9% | 27.6% | 54.1% | ||||||||
| 21 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 113.26 | 11.80 | 8.13 | 7.2% | 0.00 | 0.78 | 0.2% | 11.3% | 58.4% | 119.0% | ||||||||
| 23 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 113.08 | 9.87 | 5.13 | 4.5% | 0.00 | 0.51 | 14.7% | 4.5% | 26.1% | 2.9% | ||||||||
| 22 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 132.53 | 15.01 | 6.94 | 5.2% | 0.50 | 0.69 | 19.7% | 3.0% | 3.1% | 76.4% | ||||||||
| 29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 110.68 | 14.88 | 6.73 | 6.1% | 0.00 | 0.67 | 8.8% | 7.4% | 81.3% | 167.1% | ||||||||
| 30 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 101.77 | 7.65 | 3.71 | 3.6% | 0.00 | 0.37 | 14.0% | 0.9% | 25.5% | 13.3% | ||||||||
| 25 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 118.36 | 8.17 | 4.99 | 4.2% | 0.50 | 0.50 | 8.0% | 21.4% | 26.7% | 197.3% | ||||||||
| 22 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 128.64 | 12.58 | 3.93 | 3.1% | 0.00 | 0.40 | 24.8% | 20.3% | 56.1% | 91.2% | ||||||||
| 24 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 103.08 | 6.92 | 2.52 | 2.4% | 0.00 | 0.26 | 2.2% | 15.6% | 23.1% | 31.0% | ||||||||
| 29 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 100.84 | 6.68 | 3.28 | 3.2% | 0.00 | 0.33 | 3.4% | 10.8% | 95.4% | 18.4% | ||||||||
| 25 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 97.53 | 3.81 | 1.68 | 1.7% | 0.00 | 0.17 | 8.8% | 7.3% | 18.5% | 238.1% | ||||||||
| 24 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 106.96 | 4.08 | 2.06 | 1.9% | 0.00 | 0.21 | 12.5% | 14.0% | 43.7% | 1458.3% | ||||||||
| 25 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 122.19 | 6.19 | 3.65 | 3.0% | 0.00 | 0.37 | 8.1% | 15.3% | 9.0% | 416.1% | ||||||||
| 19 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 113.08 | 6.14 | 4.01 | 3.5% | 0.00 | 0.41 | 24.4% | 9.6% | 709.5% | 1303.8% | ||||||||
| 27 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 90.87 | 2.71 | 0.50 | 0.6% | 0.00 | 0.05 | 3.2% | 12.3% | 275.8% | 216.2% | ||||||||
| 25 Feb 15 | 31/12/14 | 4 | 31/12/14 | 93.83 | 1.61 | 0.13 | 0.1% | 0.00 | 0.01 | 11.4% | 13.4% | 81.4% | 81.2% |
D&O Historical Dividends
D&O Financial Ratios
| EPS | 2.31 sen |
| Trailing PE (Sector Median: 41.6) | 46.8 |
| PEG | 46.8 |
| Altman Z | 1.1 |
| Beaver | 0.033 |
| Current Ratio | 1.72 |
| Debt-Equity (DE) Ratio | 0.96 |
| FCF Yield | 4.84 % |
| Revenue QoQ | -8.05 % |
| Revenue YoY | -12.03% |
| Profit QoQ | -83.9 % |
| Profit YoY | -96.84 % |
| Profit Margin (Sector Median: 3.8) | 2.74 % |
| ROE (ROIC: 5.32) | 6.14 % |
| Dividend Per Share (DPS) | 0.3 sen |
| Dividend Yield (DY) | 0.28 % |
D&O Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 41.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.8) | |
| ROE (ROIC: 5.32) | |
| Altman Z |
D&O Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 4 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.73 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 0.36 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 1473.6 |
| Expected Revenue (M) | 13531.71 |
| Expected Growth (%) | 46.0 |
D&O Directors Share Purchases (Beta)
YEOW SEE YUEN reduced 1198700.0 units announced on 18 Jul 2023 at ~RM3.92
TAN SRI MOHAMMED AZLAN BIN HASHIM reduced 2000000.0 units announced on 21 Jun 2023 at ~RM3.91
MR YEOW SEE YUEN reduced 370000.0 units announced on 16 Jan 2023 at ~RM4.55
TAN SRI MOHAMMED AZLAN BIN HASHIM reduced 2000000.0 units announced on 30 Dec 2022 at ~RM4.24
MR WONG MENG TAK reduced 25000.0 units announced on 15 Dec 2022 at ~RM4.31
YEOW SEE YUEN reduced 12400.0 units announced on 26 Sep 2022 at ~RM4.05
MR TAY KHENG CHIONG added 15000.0 units announced on 20 Jul 2022 at ~RM3.83
WONG MENG TAK reduced 10000.0 units announced on 18 Jul 2022 at ~RM3.6
MR WONG MENG TAK reduced 40000.0 units announced on 20 Apr 2022 at ~RM3.98
MADAM JENNIFER CHONG GAIK LAN added 5000.0 units announced on 14 Mar 2022 at ~RM3.76
MADAM JENNIFER CHONG GAIK LAN added 26800.0 units announced on 11 Mar 2022 at ~RM3.83
TAN SRI MOHAMMED AZLAN BIN HASHIM added 300000.0 units announced on 11 Mar 2022 at ~RM3.35
TAN SRI MOHAMMED AZLAN BIN HASHIM added 300000.0 units announced on 09 Mar 2022 at ~RM3.22
MR TAY KHENG CHIONG added 15000.0 units announced on 08 Mar 2022 at ~RM3.22
MR YEOW SEE YUEN added 33100.0 units announced on 07 Mar 2022 at ~RM3.98
MADAM JENNIFER CHONG GAIK LAN added 700.0 units announced on 19 Jan 2022 at ~RM5.16
MR TAY KHENG CHIONG added 41000.0 units announced on 14 Jan 2022 at ~RM4.63
DATO MOHAMMED AZLAN BIN HASHIM reduced 3600000.0 units announced on 07 Oct 2021 at ~RM5.81
MR CHEAM DAU PENG reduced 300000.0 units announced on 27 Sep 2021 at ~RM5.91
MR GOH NAN YANG reduced 280000.0 units announced on 15 Sep 2021 at ~RM5.16
MR GOH NAN YANG reduced 110000.0 units announced on 08 Sep 2021 at ~RM5.17
MR WONG MENG TAK reduced 60000.0 units announced on 01 Sep 2021 at ~RM5.1
MR GOH NAN YANG reduced 110000.0 units announced on 30 Aug 2021 at ~RM5.11
MR WONG MENG TAK reduced 50000.0 units announced on 26 Jul 2021 at ~RM5.13
MR JESPER BJOERN MADSEN reduced 110000.0 units announced on 12 Jul 2021 at ~RM4.78
YEOW SEE YUEN reduced 306100.0 units announced on 12 Jul 2021 at ~RM4.8
MR JESPER BJOERN MADSEN reduced 340000.0 units announced on 08 Jul 2021 at ~RM4.85
MR YEOW SEE YUEN reduced 250000.0 units announced on 06 Jul 2021 at ~RM4.85
MR CHEAM DAU PENG reduced 300000.0 units announced on 22 Jun 2021 at ~RM4.86
MR WONG MENG TAK reduced 50000.0 units announced on 18 Jun 2021 at ~RM4.75
MR TAY KHENG CHIONG reduced 200000.0 units announced on 13 Apr 2021 at ~RM4.89
MR TAY KHENG CHIONG reduced 217000.0 units announced on 06 Apr 2021 at ~RM4.53
TAY KHENG CHIONG reduced 230000.0 units announced on 04 Mar 2021 at ~RM4.2
MR TAY KHENG CHIONG reduced 200000.0 units announced on 18 Jan 2021 at ~RM2.45
MR TAY KHENG CHIONG reduced 208000.0 units announced on 07 Jan 2021 at ~RM2.26
TAY KHENG CHIONG reduced 215000.0 units announced on 05 Jan 2021 at ~RM2.27
DATO MOHAMMED AZLAN BIN HASHIM reduced 1500000.0 units announced on 04 Jan 2021 at ~RM2.13
DATO MOHAMMED AZLAN BIN HASHIM reduced 5000000.0 units announced on 27 Nov 2020 at ~RM1.68
WONG MENG TAK reduced 50000.0 units announced on 23 Oct 2020 at ~RM1.12
MR TAY KHENG CHIONG reduced 500000.0 units announced on 01 Oct 2020 at ~RM1.01
MR CHEAM DAU PENG reduced 1000000.0 units announced on 02 Sep 2020 at ~RM0.875
YEOW SEE YUEN reduced 1100000.0 units announced on 28 Aug 2020 at ~RM0.815
D&O Summary
Market Cap: 1338 M.
Market Cap Class: Middlers
Number of Shares: 1239 M.
Adjusted Float: 65.4%.
Stock highly correlated with
ELSOFT (96%)
HEVEA (96%)
MTAG (96%)
UOAREIT (96%)
D&O through its principal operating subsidiary Dominant Opto Technologies Sdn Bhd (established in 2000), is a world leading Surface Mount (SMT) LED manufacturer for the global automotive industry. Dominant's LED are sold around the world through a global network of sales and after-sales services office in key automotive markets, including China, USA, Japan, Europe, South Korea and India. Dominant offers a comprehensive range of LED packaging solutions under it own "DOMINANT" brand name catering for both the interior (with a wide range of colour spectrum) and exterior automotive lighting. Dominant's manufacturing facilities, located at Batu Berendam Free Trade Zone in Melaka, is AEC-Q102 qualified, a world class automotive quality standard.
Sectors: Technology, Semiconductors, LED, Electric Vehicles
Code: 7204
Website: http://www.do.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
D&O Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| PRT Capital Pte Ltd | 13.07% | 174.97 |
| Keen Capital Investments Limited | 12.4% | 165.98 |
| Employees Provident Fund Board | 9.37% | 125.47 |
| Omega Riang Sdn Bhd | 9.11% | 121.98 |
| Mohammed Azlan Bin Hashim | 6.37% | 85.2 |
| Tan Sri Mohammed Azlan Bin Hashim | 5.55% | 74.28 |
| KWAP | 4.08% | 54.6 |
| Camasia Limited | 2.55% | 34.19 |
| Lim Thiam Cheok | 2.36% | 31.55 |
| Hong Leong Value Fund | 2.35% | 31.48 |
| Public Mutual Fund | 2.23% | 29.88 |
| Tay Kheng Chiong | 1.98% | 26.49 |
| Kema Development Sdn Bhd | 1.78% | 23.79 |
| Puan Sri Nonadiah Binti Abdullah | 1.72% | 23.02 |
| Tabung Haji | 1.62% | 21.75 |
| Vanguard Group | 1.59% | 21.26 |
| Nonadiah Binti Abdullah | 1.39% | 18.55 |
| Low Tek Beng | 1.25% | 16.79 |
| Public Islamic Opportunities Fund | 1.01% | 13.55 |
| Lim Thian Soo | 0.96% | 12.89 |
| Geo-Mobile Asia Sdn. Bhd | 0.96% | 12.86 |
| Hong Leong Balanced Fund | 0.96% | 12.84 |
| RCI Ventures Sdn Bhd | 0.82% | 11.02 |
| AIA Group | 0.8% | 10.74 |
| Prudential BSN Fund | 0.79% | 10.56 |
| Chu Beng Han | 0.78% | 10.41 |
| Citibank New York | 0.64% | 8.51 |
| Cheam Dau Peng | 0.52% | 6.91 |