Highlights

[GREENYB] QoQ TTM Result on 2016-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jul-2016  [#4]
Profit Trend QoQ -     -42.32%    YoY -     -40.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 32,446 32,685 36,152 37,301 43,982 48,649 45,058 -19.68%
  QoQ % -0.73% -9.59% -3.08% -15.19% -9.59% 7.97% -
  Horiz. % 72.01% 72.54% 80.23% 82.78% 97.61% 107.97% 100.00%
PBT 1,736 524 2,765 3,685 6,574 9,051 6,979 -60.48%
  QoQ % 231.30% -81.05% -24.97% -43.95% -27.37% 29.69% -
  Horiz. % 24.87% 7.51% 39.62% 52.80% 94.20% 129.69% 100.00%
Tax 75 38 -801 -1,076 -2,051 -2,700 -1,972 -
  QoQ % 97.37% 104.74% 25.56% 47.54% 24.04% -36.92% -
  Horiz. % -3.80% -1.93% 40.62% 54.56% 104.01% 136.92% 100.00%
NP 1,811 562 1,964 2,609 4,523 6,351 5,007 -49.27%
  QoQ % 222.24% -71.38% -24.72% -42.32% -28.78% 26.84% -
  Horiz. % 36.17% 11.22% 39.23% 52.11% 90.33% 126.84% 100.00%
NP to SH 1,811 562 1,964 2,609 4,523 6,351 5,007 -49.27%
  QoQ % 222.24% -71.38% -24.72% -42.32% -28.78% 26.84% -
  Horiz. % 36.17% 11.22% 39.23% 52.11% 90.33% 126.84% 100.00%
Tax Rate -4.32 % -7.25 % 28.97 % 29.20 % 31.20 % 29.83 % 28.26 % -
  QoQ % 40.41% -125.03% -0.79% -6.41% 4.59% 5.56% -
  Horiz. % -15.29% -25.65% 102.51% 103.33% 110.40% 105.56% 100.00%
Total Cost 30,635 32,123 34,188 34,692 39,459 42,298 40,051 -16.38%
  QoQ % -4.63% -6.04% -1.45% -12.08% -6.71% 5.61% -
  Horiz. % 76.49% 80.21% 85.36% 86.62% 98.52% 105.61% 100.00%
Net Worth 57,269 56,335 57,436 57,403 57,503 57,970 58,004 -0.85%
  QoQ % 1.66% -1.92% 0.06% -0.17% -0.81% -0.06% -
  Horiz. % 98.73% 97.12% 99.02% 98.96% 99.14% 99.94% 100.00%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 57,269 56,335 57,436 57,403 57,503 57,970 58,004 -0.85%
  QoQ % 1.66% -1.92% 0.06% -0.17% -0.81% -0.06% -
  Horiz. % 98.73% 97.12% 99.02% 98.96% 99.14% 99.94% 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
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 5.58 % 1.72 % 5.43 % 6.99 % 10.28 % 13.05 % 11.11 % -36.84%
  QoQ % 224.42% -68.32% -22.32% -32.00% -21.23% 17.46% -
  Horiz. % 50.23% 15.48% 48.87% 62.92% 92.53% 117.46% 100.00%
ROE 3.16 % 1.00 % 3.42 % 4.55 % 7.87 % 10.96 % 8.63 % -48.85%
  QoQ % 216.00% -70.76% -24.84% -42.19% -28.19% 27.00% -
  Horiz. % 36.62% 11.59% 39.63% 52.72% 91.19% 127.00% 100.00%
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 9.72 9.79 10.83 11.18 13.18 14.58 13.50 -19.68%
  QoQ % -0.72% -9.60% -3.13% -15.17% -9.60% 8.00% -
  Horiz. % 72.00% 72.52% 80.22% 82.81% 97.63% 108.00% 100.00%
EPS 0.54 0.17 0.59 0.78 1.36 1.90 1.50 -49.43%
  QoQ % 217.65% -71.19% -24.36% -42.65% -28.42% 26.67% -
  Horiz. % 36.00% 11.33% 39.33% 52.00% 90.67% 126.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1716 0.1688 0.1721 0.1720 0.1723 0.1737 0.1738 -0.85%
  QoQ % 1.66% -1.92% 0.06% -0.17% -0.81% -0.06% -
  Horiz. % 98.73% 97.12% 99.02% 98.96% 99.14% 99.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 9.72 9.79 10.83 11.18 13.18 14.58 13.50 -19.68%
  QoQ % -0.72% -9.60% -3.13% -15.17% -9.60% 8.00% -
  Horiz. % 72.00% 72.52% 80.22% 82.81% 97.63% 108.00% 100.00%
EPS 0.54 0.17 0.59 0.78 1.36 1.90 1.50 -49.43%
  QoQ % 217.65% -71.19% -24.36% -42.65% -28.42% 26.67% -
  Horiz. % 36.00% 11.33% 39.33% 52.00% 90.67% 126.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1716 0.1688 0.1721 0.1720 0.1723 0.1737 0.1738 -0.85%
  QoQ % 1.66% -1.92% 0.06% -0.17% -0.81% -0.06% -
  Horiz. % 98.73% 97.12% 99.02% 98.96% 99.14% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.2300 0.2400 0.2150 0.2250 0.2550 0.2150 0.2250 -
P/RPS 2.37 2.45 1.98 2.01 1.93 1.47 1.67 26.31%
  QoQ % -3.27% 23.74% -1.49% 4.15% 31.29% -11.98% -
  Horiz. % 141.92% 146.71% 118.56% 120.36% 115.57% 88.02% 100.00%
P/EPS 42.39 142.52 36.53 28.78 18.82 11.30 15.00 100.01%
  QoQ % -70.26% 290.15% 26.93% 52.92% 66.55% -24.67% -
  Horiz. % 282.60% 950.13% 243.53% 191.87% 125.47% 75.33% 100.00%
EY 2.36 0.70 2.74 3.47 5.31 8.85 6.67 -50.01%
  QoQ % 237.14% -74.45% -21.04% -34.65% -40.00% 32.68% -
  Horiz. % 35.38% 10.49% 41.08% 52.02% 79.61% 132.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.34 1.42 1.25 1.31 1.48 1.24 1.29 2.57%
  QoQ % -5.63% 13.60% -4.58% -11.49% 19.35% -3.88% -
  Horiz. % 103.88% 110.08% 96.90% 101.55% 114.73% 96.12% 100.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 22/06/17 23/03/17 20/12/16 22/09/16 21/06/16 25/03/16 21/12/15 -
Price 0.2100 0.2300 0.2300 0.2300 0.2600 0.2350 0.2200 -
P/RPS 2.16 2.35 2.12 2.06 1.97 1.61 1.63 20.67%
  QoQ % -8.09% 10.85% 2.91% 4.57% 22.36% -1.23% -
  Horiz. % 132.52% 144.17% 130.06% 126.38% 120.86% 98.77% 100.00%
P/EPS 38.70 136.58 39.08 29.42 19.18 12.35 14.66 91.12%
  QoQ % -71.66% 249.49% 32.83% 53.39% 55.30% -15.76% -
  Horiz. % 263.98% 931.65% 266.58% 200.68% 130.83% 84.24% 100.00%
EY 2.58 0.73 2.56 3.40 5.21 8.10 6.82 -47.72%
  QoQ % 253.42% -71.48% -24.71% -34.74% -35.68% 18.77% -
  Horiz. % 37.83% 10.70% 37.54% 49.85% 76.39% 118.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.22 1.36 1.34 1.34 1.51 1.35 1.27 -2.64%
  QoQ % -10.29% 1.49% 0.00% -11.26% 11.85% 6.30% -
  Horiz. % 96.06% 107.09% 105.51% 105.51% 118.90% 106.30% 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.
 


 

441  257  545  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 DYNACIA-PA 0.05+0.005 
 EKOVEST-WB 0.115+0.035 
 IMPIANA 0.06-0.005 
 ORION 0.18+0.01 
 IWCITY 0.86+0.03 
 HSI-C5D 0.37-0.05 
 EKOVEST 0.59+0.04 
 ARMADA 0.190.00 
 MACPIE 0.175+0.005 
Partners & Brokers