D&O | D & O GREEN TECHNOLOGIES BERHAD

3.17 (0.32%)
1

T-O (am): 3.18 (08:59:00)
T-O (pm): 3.19 (14:29:00)
Last updated: 16:18

Fundamental
Technical
Total Score

D&O | D & O GREEN TECHNOLOGIES BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS 3.56 sen
Trailing PE (Sector Median: 28.6) 89.2
PEG 0.89
Altman Z 1.0
Beaver 0.041
Current Ratio 1.78
Debt-Equity (DE) Ratio 0.94
FCF Yield -2.04 %
Revenue QoQ 13.98 %
Revenue YoY 25.39%
Profit QoQ 33.29 %
Profit YoY 79.34 %
Profit Margin (Sector Median: 6.3) 4.34 %
ROE (ROIC: 4.27) 4.98 %
Dividend Per Share (DPS) 0.3 sen
Dividend Yield (DY) 0.09 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 28.6)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 6.3)
ROE (ROIC: 4.27)
Altman Z

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 3 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.71
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] 24.32
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

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

Summary


Market Cap: 3937 M.

Number of Shares: 1238 M.

Adjusted Float: 65.4%.

Stock highly correlated with

BAT (90%)

OMH (90%)

BONIA (89%)

DPHARMA (86%)

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, Mid Cap, Electric Vehicles

Code: 7204

Website: http://www.do.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2023

Shareholder % Value (M)
PRT Capital Pte Ltd 13.07% 513.09
Keen Capital Investments Limited 12.4% 486.71
Omega Riang Sdn Bhd 9.11% 357.68
Employees Provident Fund Board 6.53% 256.17
Mohammed Azlan Bin Hashim 6.37% 249.85
Tan Sri Mohammed Azlan Bin Hashim 6.36% 249.73
Camasia Limited 2.55% 100.25
KWAP 2.37% 92.95
Lim Thiam Cheok 2.36% 92.52
Hong Leong Value Fund 2.35% 92.33
Public Mutual Fund 2.23% 87.61
Tay Kheng Chiong 1.96% 77.09
Kema Development Sdn Bhd 1.78% 69.75
Tabung Haji 1.62% 63.79
Vanguard Group 1.59% 62.34
Puan Sri Nonadiah Binti Abdullah 1.56% 61.35
Nonadiah Binti Abdullah 1.39% 54.41
Low Tek Beng 1.25% 49.22
Public Islamic Opportunities Fund 1.01% 39.72
Lim Thian Soo 0.96% 37.8
Geo-Mobile Asia Sdn. Bhd 0.96% 37.72
Hong Leong Balanced Fund 0.96% 37.64
RCI Ventures Sdn Bhd 0.82% 32.31
AIA Group 0.8% 31.48
Prudential BSN Fund 0.79% 30.97
Chu Beng Han 0.78% 30.54
Citibank New York 0.64% 24.97
Cheam Dau Peng 0.52% 20.25
Yeow See Yuen 0.22% 8.68
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.