Highlights

[GREENYB] QoQ TTM Result on 2016-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 25-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jan-2016  [#2]
Profit Trend QoQ -     26.84%    YoY -     65.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 36,152 37,301 43,982 48,649 45,058 44,255 41,908 -9.34%
  QoQ % -3.08% -15.19% -9.59% 7.97% 1.81% 5.60% -
  Horiz. % 86.27% 89.01% 104.95% 116.09% 107.52% 105.60% 100.00%
PBT 2,765 3,685 6,574 9,051 6,979 5,980 4,979 -32.32%
  QoQ % -24.97% -43.95% -27.37% 29.69% 16.71% 20.10% -
  Horiz. % 55.53% 74.01% 132.03% 181.78% 140.17% 120.10% 100.00%
Tax -801 -1,076 -2,051 -2,700 -1,972 -1,582 -1,478 -33.40%
  QoQ % 25.56% 47.54% 24.04% -36.92% -24.65% -7.04% -
  Horiz. % 54.19% 72.80% 138.77% 182.68% 133.42% 107.04% 100.00%
NP 1,964 2,609 4,523 6,351 5,007 4,398 3,501 -31.86%
  QoQ % -24.72% -42.32% -28.78% 26.84% 13.85% 25.62% -
  Horiz. % 56.10% 74.52% 129.19% 181.41% 143.02% 125.62% 100.00%
NP to SH 1,964 2,609 4,523 6,351 5,007 4,398 3,501 -31.86%
  QoQ % -24.72% -42.32% -28.78% 26.84% 13.85% 25.62% -
  Horiz. % 56.10% 74.52% 129.19% 181.41% 143.02% 125.62% 100.00%
Tax Rate 28.97 % 29.20 % 31.20 % 29.83 % 28.26 % 26.45 % 29.68 % -1.59%
  QoQ % -0.79% -6.41% 4.59% 5.56% 6.84% -10.88% -
  Horiz. % 97.61% 98.38% 105.12% 100.51% 95.22% 89.12% 100.00%
Total Cost 34,188 34,692 39,459 42,298 40,051 39,857 38,407 -7.43%
  QoQ % -1.45% -12.08% -6.71% 5.61% 0.49% 3.78% -
  Horiz. % 89.02% 90.33% 102.74% 110.13% 104.28% 103.78% 100.00%
Net Worth 57,436 57,403 57,503 57,970 58,004 57,269 55,534 2.26%
  QoQ % 0.06% -0.17% -0.81% -0.06% 1.28% 3.12% -
  Horiz. % 103.43% 103.37% 103.55% 104.39% 104.45% 103.12% 100.00%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 0 0 0 0 0 66 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% 100.00%
Div Payout % - % - % - % - % - % 1.52 % 1.91 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.42% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 79.58% 100.00%
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 57,436 57,403 57,503 57,970 58,004 57,269 55,534 2.26%
  QoQ % 0.06% -0.17% -0.81% -0.06% 1.28% 3.12% -
  Horiz. % 103.43% 103.37% 103.55% 104.39% 104.45% 103.12% 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
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 5.43 % 6.99 % 10.28 % 13.05 % 11.11 % 9.94 % 8.35 % -24.84%
  QoQ % -22.32% -32.00% -21.23% 17.46% 11.77% 19.04% -
  Horiz. % 65.03% 83.71% 123.11% 156.29% 133.05% 119.04% 100.00%
ROE 3.42 % 4.55 % 7.87 % 10.96 % 8.63 % 7.68 % 6.30 % -33.33%
  QoQ % -24.84% -42.19% -28.19% 27.00% 12.37% 21.90% -
  Horiz. % 54.29% 72.22% 124.92% 173.97% 136.98% 121.90% 100.00%
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 10.83 11.18 13.18 14.58 13.50 13.26 12.56 -9.37%
  QoQ % -3.13% -15.17% -9.60% 8.00% 1.81% 5.57% -
  Horiz. % 86.23% 89.01% 104.94% 116.08% 107.48% 105.57% 100.00%
EPS 0.59 0.78 1.36 1.90 1.50 1.32 1.05 -31.79%
  QoQ % -24.36% -42.65% -28.42% 26.67% 13.64% 25.71% -
  Horiz. % 56.19% 74.29% 129.52% 180.95% 142.86% 125.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
  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% 100.00%
NAPS 0.1721 0.1720 0.1723 0.1737 0.1738 0.1716 0.1664 2.26%
  QoQ % 0.06% -0.17% -0.81% -0.06% 1.28% 3.12% -
  Horiz. % 103.43% 103.37% 103.55% 104.39% 104.45% 103.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 10.83 11.18 13.18 14.58 13.50 13.26 12.56 -9.37%
  QoQ % -3.13% -15.17% -9.60% 8.00% 1.81% 5.57% -
  Horiz. % 86.23% 89.01% 104.94% 116.08% 107.48% 105.57% 100.00%
EPS 0.59 0.78 1.36 1.90 1.50 1.32 1.05 -31.79%
  QoQ % -24.36% -42.65% -28.42% 26.67% 13.64% 25.71% -
  Horiz. % 56.19% 74.29% 129.52% 180.95% 142.86% 125.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
  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% 100.00%
NAPS 0.1721 0.1720 0.1723 0.1737 0.1738 0.1716 0.1664 2.26%
  QoQ % 0.06% -0.17% -0.81% -0.06% 1.28% 3.12% -
  Horiz. % 103.43% 103.37% 103.55% 104.39% 104.45% 103.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.2150 0.2250 0.2550 0.2150 0.2250 0.2550 0.2700 -
P/RPS 1.98 2.01 1.93 1.47 1.67 1.92 2.15 -5.32%
  QoQ % -1.49% 4.15% 31.29% -11.98% -13.02% -10.70% -
  Horiz. % 92.09% 93.49% 89.77% 68.37% 77.67% 89.30% 100.00%
P/EPS 36.53 28.78 18.82 11.30 15.00 19.35 25.74 26.15%
  QoQ % 26.93% 52.92% 66.55% -24.67% -22.48% -24.83% -
  Horiz. % 141.92% 111.81% 73.12% 43.90% 58.28% 75.17% 100.00%
EY 2.74 3.47 5.31 8.85 6.67 5.17 3.89 -20.75%
  QoQ % -21.04% -34.65% -40.00% 32.68% 29.01% 32.90% -
  Horiz. % 70.44% 89.20% 136.50% 227.51% 171.47% 132.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.07 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 114.29% 100.00%
P/NAPS 1.25 1.31 1.48 1.24 1.29 1.49 1.62 -15.81%
  QoQ % -4.58% -11.49% 19.35% -3.88% -13.42% -8.02% -
  Horiz. % 77.16% 80.86% 91.36% 76.54% 79.63% 91.98% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 20/12/16 22/09/16 21/06/16 25/03/16 21/12/15 29/09/15 25/06/15 -
Price 0.2300 0.2300 0.2600 0.2350 0.2200 0.2050 0.2150 -
P/RPS 2.12 2.06 1.97 1.61 1.63 1.55 1.71 15.33%
  QoQ % 2.91% 4.57% 22.36% -1.23% 5.16% -9.36% -
  Horiz. % 123.98% 120.47% 115.20% 94.15% 95.32% 90.64% 100.00%
P/EPS 39.08 29.42 19.18 12.35 14.66 15.56 20.50 53.44%
  QoQ % 32.83% 53.39% 55.30% -15.76% -5.78% -24.10% -
  Horiz. % 190.63% 143.51% 93.56% 60.24% 71.51% 75.90% 100.00%
EY 2.56 3.40 5.21 8.10 6.82 6.43 4.88 -34.83%
  QoQ % -24.71% -34.74% -35.68% 18.77% 6.07% 31.76% -
  Horiz. % 52.46% 69.67% 106.76% 165.98% 139.75% 131.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.10 0.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 11.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 111.11% 100.00%
P/NAPS 1.34 1.34 1.51 1.35 1.27 1.19 1.29 2.56%
  QoQ % 0.00% -11.26% 11.85% 6.30% 6.72% -7.75% -
  Horiz. % 103.88% 103.88% 117.05% 104.65% 98.45% 92.25% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers