Highlights

[GREENYB] QoQ TTM Result on 2015-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 29-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jul-2015  [#4]
Profit Trend QoQ -     25.62%    YoY -     -30.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 43,982 48,649 45,058 44,255 41,908 42,917 49,952 -8.14%
  QoQ % -9.59% 7.97% 1.81% 5.60% -2.35% -14.08% -
  Horiz. % 88.05% 97.39% 90.20% 88.60% 83.90% 85.92% 100.00%
PBT 6,574 9,051 6,979 5,980 4,979 5,397 7,749 -10.39%
  QoQ % -27.37% 29.69% 16.71% 20.10% -7.75% -30.35% -
  Horiz. % 84.84% 116.80% 90.06% 77.17% 64.25% 69.65% 100.00%
Tax -2,051 -2,700 -1,972 -1,582 -1,478 -1,557 -2,165 -3.55%
  QoQ % 24.04% -36.92% -24.65% -7.04% 5.07% 28.08% -
  Horiz. % 94.73% 124.71% 91.09% 73.07% 68.27% 71.92% 100.00%
NP 4,523 6,351 5,007 4,398 3,501 3,840 5,584 -13.12%
  QoQ % -28.78% 26.84% 13.85% 25.62% -8.83% -31.23% -
  Horiz. % 81.00% 113.74% 89.67% 78.76% 62.70% 68.77% 100.00%
NP to SH 4,523 6,351 5,007 4,398 3,501 3,840 5,584 -13.12%
  QoQ % -28.78% 26.84% 13.85% 25.62% -8.83% -31.23% -
  Horiz. % 81.00% 113.74% 89.67% 78.76% 62.70% 68.77% 100.00%
Tax Rate 31.20 % 29.83 % 28.26 % 26.45 % 29.68 % 28.85 % 27.94 % 7.64%
  QoQ % 4.59% 5.56% 6.84% -10.88% 2.88% 3.26% -
  Horiz. % 111.67% 106.76% 101.15% 94.67% 106.23% 103.26% 100.00%
Total Cost 39,459 42,298 40,051 39,857 38,407 39,077 44,368 -7.53%
  QoQ % -6.71% 5.61% 0.49% 3.78% -1.71% -11.93% -
  Horiz. % 88.94% 95.33% 90.27% 89.83% 86.56% 88.07% 100.00%
Net Worth 57,503 57,970 58,004 57,269 55,534 53,999 56,535 1.14%
  QoQ % -0.81% -0.06% 1.28% 3.12% 2.84% -4.49% -
  Horiz. % 101.71% 102.54% 102.60% 101.30% 98.23% 95.51% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 0 0 0 66 66 66 66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 1.52 % 1.91 % 1.74 % 1.20 % -
  QoQ % 0.00% 0.00% 0.00% -20.42% 9.77% 45.00% -
  Horiz. % 0.00% 0.00% 0.00% 126.67% 159.17% 145.00% 100.00%
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 57,503 57,970 58,004 57,269 55,534 53,999 56,535 1.14%
  QoQ % -0.81% -0.06% 1.28% 3.12% 2.84% -4.49% -
  Horiz. % 101.71% 102.54% 102.60% 101.30% 98.23% 95.51% 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
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 10.28 % 13.05 % 11.11 % 9.94 % 8.35 % 8.95 % 11.18 % -5.45%
  QoQ % -21.23% 17.46% 11.77% 19.04% -6.70% -19.95% -
  Horiz. % 91.95% 116.73% 99.37% 88.91% 74.69% 80.05% 100.00%
ROE 7.87 % 10.96 % 8.63 % 7.68 % 6.30 % 7.11 % 9.88 % -14.08%
  QoQ % -28.19% 27.00% 12.37% 21.90% -11.39% -28.04% -
  Horiz. % 79.66% 110.93% 87.35% 77.73% 63.77% 71.96% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 13.18 14.58 13.50 13.26 12.56 12.86 14.97 -8.15%
  QoQ % -9.60% 8.00% 1.81% 5.57% -2.33% -14.09% -
  Horiz. % 88.04% 97.39% 90.18% 88.58% 83.90% 85.91% 100.00%
EPS 1.36 1.90 1.50 1.32 1.05 1.15 1.67 -12.80%
  QoQ % -28.42% 26.67% 13.64% 25.71% -8.70% -31.14% -
  Horiz. % 81.44% 113.77% 89.82% 79.04% 62.87% 68.86% 100.00%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1723 0.1737 0.1738 0.1716 0.1664 0.1618 0.1694 1.14%
  QoQ % -0.81% -0.06% 1.28% 3.12% 2.84% -4.49% -
  Horiz. % 101.71% 102.54% 102.60% 101.30% 98.23% 95.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 13.18 14.58 13.50 13.26 12.56 12.86 14.97 -8.15%
  QoQ % -9.60% 8.00% 1.81% 5.57% -2.33% -14.09% -
  Horiz. % 88.04% 97.39% 90.18% 88.58% 83.90% 85.91% 100.00%
EPS 1.36 1.90 1.50 1.32 1.05 1.15 1.67 -12.80%
  QoQ % -28.42% 26.67% 13.64% 25.71% -8.70% -31.14% -
  Horiz. % 81.44% 113.77% 89.82% 79.04% 62.87% 68.86% 100.00%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1723 0.1737 0.1738 0.1716 0.1664 0.1618 0.1694 1.14%
  QoQ % -0.81% -0.06% 1.28% 3.12% 2.84% -4.49% -
  Horiz. % 101.71% 102.54% 102.60% 101.30% 98.23% 95.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.2550 0.2150 0.2250 0.2550 0.2700 0.3250 0.4550 -
P/RPS 1.93 1.47 1.67 1.92 2.15 2.53 3.04 -26.15%
  QoQ % 31.29% -11.98% -13.02% -10.70% -15.02% -16.78% -
  Horiz. % 63.49% 48.36% 54.93% 63.16% 70.72% 83.22% 100.00%
P/EPS 18.82 11.30 15.00 19.35 25.74 28.25 27.19 -21.77%
  QoQ % 66.55% -24.67% -22.48% -24.83% -8.88% 3.90% -
  Horiz. % 69.22% 41.56% 55.17% 71.17% 94.67% 103.90% 100.00%
EY 5.31 8.85 6.67 5.17 3.89 3.54 3.68 27.72%
  QoQ % -40.00% 32.68% 29.01% 32.90% 9.89% -3.80% -
  Horiz. % 144.29% 240.49% 181.25% 140.49% 105.71% 96.20% 100.00%
DY 0.00 0.00 0.00 0.08 0.07 0.06 0.04 -
  QoQ % 0.00% 0.00% 0.00% 14.29% 16.67% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 175.00% 150.00% 100.00%
P/NAPS 1.48 1.24 1.29 1.49 1.62 2.01 2.69 -32.88%
  QoQ % 19.35% -3.88% -13.42% -8.02% -19.40% -25.28% -
  Horiz. % 55.02% 46.10% 47.96% 55.39% 60.22% 74.72% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 21/06/16 25/03/16 21/12/15 29/09/15 25/06/15 19/03/15 23/12/14 -
Price 0.2600 0.2350 0.2200 0.2050 0.2150 0.2900 0.3450 -
P/RPS 1.97 1.61 1.63 1.55 1.71 2.26 2.31 -10.08%
  QoQ % 22.36% -1.23% 5.16% -9.36% -24.34% -2.16% -
  Horiz. % 85.28% 69.70% 70.56% 67.10% 74.03% 97.84% 100.00%
P/EPS 19.18 12.35 14.66 15.56 20.50 25.20 20.62 -4.72%
  QoQ % 55.30% -15.76% -5.78% -24.10% -18.65% 22.21% -
  Horiz. % 93.02% 59.89% 71.10% 75.46% 99.42% 122.21% 100.00%
EY 5.21 8.10 6.82 6.43 4.88 3.97 4.85 4.89%
  QoQ % -35.68% 18.77% 6.07% 31.76% 22.92% -18.14% -
  Horiz. % 107.42% 167.01% 140.62% 132.58% 100.62% 81.86% 100.00%
DY 0.00 0.00 0.00 0.10 0.09 0.07 0.06 -
  QoQ % 0.00% 0.00% 0.00% 11.11% 28.57% 16.67% -
  Horiz. % 0.00% 0.00% 0.00% 166.67% 150.00% 116.67% 100.00%
P/NAPS 1.51 1.35 1.27 1.19 1.29 1.79 2.04 -18.19%
  QoQ % 11.85% 6.30% 6.72% -7.75% -27.93% -12.25% -
  Horiz. % 74.02% 66.18% 62.25% 58.33% 63.24% 87.75% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers