Highlights

[GREENYB] QoQ Quarter Result on 2015-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 25-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 30-Apr-2015  [#3]
Profit Trend QoQ -     43.27%    YoY -     -18.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 12,321 7,855 15,124 13,349 8,730 7,052 12,777 -2.39%
  QoQ % 56.86% -48.06% 13.30% 52.91% 23.79% -44.81% -
  Horiz. % 96.43% 61.48% 118.37% 104.48% 68.33% 55.19% 100.00%
PBT 3,562 1,119 2,290 2,080 1,490 120 1,289 96.56%
  QoQ % 218.32% -51.14% 10.10% 39.60% 1,141.67% -90.69% -
  Horiz. % 276.34% 86.81% 177.66% 161.37% 115.59% 9.31% 100.00%
Tax -1,148 -450 -555 -547 -420 -60 -451 86.11%
  QoQ % -155.11% 18.92% -1.46% -30.24% -600.00% 86.70% -
  Horiz. % 254.55% 99.78% 123.06% 121.29% 93.13% 13.30% 100.00%
NP 2,414 669 1,735 1,533 1,070 60 838 102.07%
  QoQ % 260.84% -61.44% 13.18% 43.27% 1,683.33% -92.84% -
  Horiz. % 288.07% 79.83% 207.04% 182.94% 127.68% 7.16% 100.00%
NP to SH 2,414 669 1,735 1,533 1,070 60 838 102.07%
  QoQ % 260.84% -61.44% 13.18% 43.27% 1,683.33% -92.84% -
  Horiz. % 288.07% 79.83% 207.04% 182.94% 127.68% 7.16% 100.00%
Tax Rate 32.23 % 40.21 % 24.24 % 26.30 % 28.19 % 50.00 % 34.99 % -5.32%
  QoQ % -19.85% 65.88% -7.83% -6.70% -43.62% 42.90% -
  Horiz. % 92.11% 114.92% 69.28% 75.16% 80.57% 142.90% 100.00%
Total Cost 9,907 7,186 13,389 11,816 7,660 6,992 11,939 -11.67%
  QoQ % 37.87% -46.33% 13.31% 54.26% 9.55% -41.44% -
  Horiz. % 82.98% 60.19% 112.15% 98.97% 64.16% 58.56% 100.00%
Net Worth 57,970 58,004 57,269 55,534 53,999 56,535 56,235 2.04%
  QoQ % -0.06% 1.28% 3.12% 2.84% -4.49% 0.53% -
  Horiz. % 103.09% 103.15% 101.84% 98.75% 96.02% 100.53% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - 66 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 111.25 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 57,970 58,004 57,269 55,534 53,999 56,535 56,235 2.04%
  QoQ % -0.06% 1.28% 3.12% 2.84% -4.49% 0.53% -
  Horiz. % 103.09% 103.15% 101.84% 98.75% 96.02% 100.53% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 19.59 % 8.52 % 11.47 % 11.48 % 12.26 % 0.85 % 6.56 % 106.96%
  QoQ % 129.93% -25.72% -0.09% -6.36% 1,342.35% -87.04% -
  Horiz. % 298.63% 129.88% 174.85% 175.00% 186.89% 12.96% 100.00%
ROE 4.16 % 1.15 % 3.03 % 2.76 % 1.98 % 0.11 % 1.49 % 97.91%
  QoQ % 261.74% -62.05% 9.78% 39.39% 1,700.00% -92.62% -
  Horiz. % 279.19% 77.18% 203.36% 185.23% 132.89% 7.38% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 3.69 2.35 4.53 4.00 2.62 2.11 3.83 -2.45%
  QoQ % 57.02% -48.12% 13.25% 52.67% 24.17% -44.91% -
  Horiz. % 96.34% 61.36% 118.28% 104.44% 68.41% 55.09% 100.00%
EPS 0.72 0.20 0.52 0.46 0.32 0.02 0.25 102.03%
  QoQ % 260.00% -61.54% 13.04% 43.75% 1,500.00% -92.00% -
  Horiz. % 288.00% 80.00% 208.00% 184.00% 128.00% 8.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1737 0.1738 0.1716 0.1664 0.1618 0.1694 0.1685 2.04%
  QoQ % -0.06% 1.28% 3.12% 2.84% -4.49% 0.53% -
  Horiz. % 103.09% 103.15% 101.84% 98.75% 96.02% 100.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 3.69 2.35 4.53 4.00 2.62 2.11 3.83 -2.45%
  QoQ % 57.02% -48.12% 13.25% 52.67% 24.17% -44.91% -
  Horiz. % 96.34% 61.36% 118.28% 104.44% 68.41% 55.09% 100.00%
EPS 0.72 0.20 0.52 0.46 0.32 0.02 0.25 102.03%
  QoQ % 260.00% -61.54% 13.04% 43.75% 1,500.00% -92.00% -
  Horiz. % 288.00% 80.00% 208.00% 184.00% 128.00% 8.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1737 0.1738 0.1716 0.1664 0.1618 0.1694 0.1685 2.04%
  QoQ % -0.06% 1.28% 3.12% 2.84% -4.49% 0.53% -
  Horiz. % 103.09% 103.15% 101.84% 98.75% 96.02% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.2150 0.2250 0.2550 0.2700 0.3250 0.4550 0.3350 -
P/RPS 5.82 9.56 5.63 6.75 12.42 21.53 8.75 -23.75%
  QoQ % -39.12% 69.80% -16.59% -45.65% -42.31% 146.06% -
  Horiz. % 66.51% 109.26% 64.34% 77.14% 141.94% 246.06% 100.00%
P/EPS 29.72 112.24 49.05 58.78 101.37 2,530.86 133.42 -63.15%
  QoQ % -73.52% 128.83% -16.55% -42.01% -95.99% 1,796.91% -
  Horiz. % 22.28% 84.13% 36.76% 44.06% 75.98% 1,896.91% 100.00%
EY 3.36 0.89 2.04 1.70 0.99 0.04 0.75 171.02%
  QoQ % 277.53% -56.37% 20.00% 71.72% 2,375.00% -94.67% -
  Horiz. % 448.00% 118.67% 272.00% 226.67% 132.00% 5.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.24 1.29 1.49 1.62 2.01 2.69 1.99 -26.98%
  QoQ % -3.88% -13.42% -8.02% -19.40% -25.28% 35.18% -
  Horiz. % 62.31% 64.82% 74.87% 81.41% 101.01% 135.18% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 25/03/16 21/12/15 29/09/15 25/06/15 19/03/15 23/12/14 29/09/14 -
Price 0.2350 0.2200 0.2050 0.2150 0.2900 0.3450 0.4400 -
P/RPS 6.37 9.35 4.52 5.38 11.09 16.33 11.49 -32.44%
  QoQ % -31.87% 106.86% -15.99% -51.49% -32.09% 42.12% -
  Horiz. % 55.44% 81.38% 39.34% 46.82% 96.52% 142.12% 100.00%
P/EPS 32.49 109.75 39.43 46.81 90.45 1,919.00 175.23 -67.38%
  QoQ % -70.40% 178.34% -15.77% -48.25% -95.29% 995.13% -
  Horiz. % 18.54% 62.63% 22.50% 26.71% 51.62% 1,095.13% 100.00%
EY 3.08 0.91 2.54 2.14 1.11 0.05 0.57 206.98%
  QoQ % 238.46% -64.17% 18.69% 92.79% 2,120.00% -91.23% -
  Horiz. % 540.35% 159.65% 445.61% 375.44% 194.74% 8.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.35 1.27 1.19 1.29 1.79 2.04 2.61 -35.49%
  QoQ % 6.30% 6.72% -7.75% -27.93% -12.25% -21.84% -
  Horiz. % 51.72% 48.66% 45.59% 49.43% 68.58% 78.16% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers