Highlights

[GREENYB] QoQ TTM Result on 2018-07-31 [#0]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 28-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
31-Jul-2018
Profit Trend QoQ -     74.60%    YoY -     -278.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 39,815 40,428 41,971 42,510 38,421 35,455 33,233 12.84%
  QoQ % -1.52% -3.68% -1.27% 10.64% 8.37% 6.69% -
  Horiz. % 119.81% 121.65% 126.29% 127.92% 115.61% 106.69% 100.00%
PBT 4,977 1,598 1,713 145 -962 -1,027 -168 -
  QoQ % 211.45% -6.71% 1,081.38% 115.07% 6.33% -511.31% -
  Horiz. % -2,962.50% -951.19% -1,019.64% -86.31% 572.62% 611.31% 100.00%
Tax -427 -933 -780 -540 -593 108 -203 64.39%
  QoQ % 54.23% -19.62% -44.44% 8.94% -649.07% 153.20% -
  Horiz. % 210.34% 459.61% 384.24% 266.01% 292.12% -53.20% 100.00%
NP 4,550 665 933 -395 -1,555 -919 -371 -
  QoQ % 584.21% -28.72% 336.20% 74.60% -69.21% -147.71% -
  Horiz. % -1,226.42% -179.25% -251.48% 106.47% 419.14% 247.71% 100.00%
NP to SH 4,550 665 933 -395 -1,555 -919 -371 -
  QoQ % 584.21% -28.72% 336.20% 74.60% -69.21% -147.71% -
  Horiz. % -1,226.42% -179.25% -251.48% 106.47% 419.14% 247.71% 100.00%
Tax Rate 8.58 % 58.39 % 45.53 % 372.41 % - % - % - % -
  QoQ % -85.31% 28.25% -87.77% 0.00% 0.00% 0.00% -
  Horiz. % 2.30% 15.68% 12.23% 100.00% - - -
Total Cost 35,265 39,763 41,038 42,905 39,976 36,374 33,604 3.28%
  QoQ % -11.31% -3.11% -4.35% 7.33% 9.90% 8.24% -
  Horiz. % 104.94% 118.33% 122.12% 127.68% 118.96% 108.24% 100.00%
Net Worth 59,405 55,400 55,067 54,399 55,067 54,733 55,067 5.20%
  QoQ % 7.23% 0.61% 1.23% -1.21% 0.61% -0.61% -
  Horiz. % 107.88% 100.61% 100.00% 98.79% 100.00% 99.39% 100.00%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 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
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 59,405 55,400 55,067 54,399 55,067 54,733 55,067 5.20%
  QoQ % 7.23% 0.61% 1.23% -1.21% 0.61% -0.61% -
  Horiz. % 107.88% 100.61% 100.00% 98.79% 100.00% 99.39% 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
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 11.43 % 1.64 % 2.22 % -0.93 % -4.05 % -2.59 % -1.12 % -
  QoQ % 596.95% -26.13% 338.71% 77.04% -56.37% -131.25% -
  Horiz. % -1,020.54% -146.43% -198.21% 83.04% 361.61% 231.25% 100.00%
ROE 7.66 % 1.20 % 1.69 % -0.73 % -2.82 % -1.68 % -0.67 % -
  QoQ % 538.33% -28.99% 331.51% 74.11% -67.86% -150.75% -
  Horiz. % -1,143.28% -179.10% -252.24% 108.96% 420.90% 250.75% 100.00%
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 11.93 12.11 12.58 12.74 11.51 10.62 9.96 12.82%
  QoQ % -1.49% -3.74% -1.26% 10.69% 8.38% 6.63% -
  Horiz. % 119.78% 121.59% 126.31% 127.91% 115.56% 106.63% 100.00%
EPS 1.36 0.20 0.28 -0.12 -0.47 -0.28 -0.11 -
  QoQ % 580.00% -28.57% 333.33% 74.47% -67.86% -154.55% -
  Horiz. % -1,236.36% -181.82% -254.55% 109.09% 427.27% 254.55% 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 0.1780 0.1660 0.1650 0.1630 0.1650 0.1640 0.1650 5.20%
  QoQ % 7.23% 0.61% 1.23% -1.21% 0.61% -0.61% -
  Horiz. % 107.88% 100.61% 100.00% 98.79% 100.00% 99.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 11.93 12.11 12.58 12.74 11.51 10.62 9.96 12.82%
  QoQ % -1.49% -3.74% -1.26% 10.69% 8.38% 6.63% -
  Horiz. % 119.78% 121.59% 126.31% 127.91% 115.56% 106.63% 100.00%
EPS 1.36 0.20 0.28 -0.12 -0.47 -0.28 -0.11 -
  QoQ % 580.00% -28.57% 333.33% 74.47% -67.86% -154.55% -
  Horiz. % -1,236.36% -181.82% -254.55% 109.09% 427.27% 254.55% 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 0.1780 0.1660 0.1650 0.1630 0.1650 0.1640 0.1650 5.20%
  QoQ % 7.23% 0.61% 1.23% -1.21% 0.61% -0.61% -
  Horiz. % 107.88% 100.61% 100.00% 98.79% 100.00% 99.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.1300 0.1150 0.1350 0.1600 0.1650 0.1850 0.2150 -
P/RPS 1.09 0.95 1.07 1.26 1.43 1.74 2.16 -36.70%
  QoQ % 14.74% -11.21% -15.08% -11.89% -17.82% -19.44% -
  Horiz. % 50.46% 43.98% 49.54% 58.33% 66.20% 80.56% 100.00%
P/EPS 9.54 57.71 48.29 -135.19 -35.41 -67.18 -193.41 -
  QoQ % -83.47% 19.51% 135.72% -281.78% 47.29% 65.27% -
  Horiz. % -4.93% -29.84% -24.97% 69.90% 18.31% 34.73% 100.00%
EY 10.49 1.73 2.07 -0.74 -2.82 -1.49 -0.52 -
  QoQ % 506.36% -16.43% 379.73% 73.76% -89.26% -186.54% -
  Horiz. % -2,017.31% -332.69% -398.08% 142.31% 542.31% 286.54% 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 0.73 0.69 0.82 0.98 1.00 1.13 1.30 -32.01%
  QoQ % 5.80% -15.85% -16.33% -2.00% -11.50% -13.08% -
  Horiz. % 56.15% 53.08% 63.08% 75.38% 76.92% 86.92% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 27/06/19 28/03/19 19/12/18 28/09/18 21/06/18 22/03/18 20/12/17 -
Price 0.1250 0.1400 0.1250 0.1500 0.1600 0.1750 0.2000 -
P/RPS 1.05 1.16 0.99 1.18 1.39 1.65 2.01 -35.21%
  QoQ % -9.48% 17.17% -16.10% -15.11% -15.76% -17.91% -
  Horiz. % 52.24% 57.71% 49.25% 58.71% 69.15% 82.09% 100.00%
P/EPS 9.17 70.26 44.71 -126.74 -34.34 -63.55 -179.91 -
  QoQ % -86.95% 57.15% 135.28% -269.07% 45.96% 64.68% -
  Horiz. % -5.10% -39.05% -24.85% 70.45% 19.09% 35.32% 100.00%
EY 10.91 1.42 2.24 -0.79 -2.91 -1.57 -0.56 -
  QoQ % 668.31% -36.61% 383.54% 72.85% -85.35% -180.36% -
  Horiz. % -1,948.21% -253.57% -400.00% 141.07% 519.64% 280.36% 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 0.70 0.84 0.76 0.92 0.97 1.07 1.21 -30.64%
  QoQ % -16.67% 10.53% -17.39% -5.15% -9.35% -11.57% -
  Horiz. % 57.85% 69.42% 62.81% 76.03% 80.17% 88.43% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers