Highlights

[GREENYB] QoQ TTM Result on 2019-07-31 [#0]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 25-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
31-Jul-2019
Profit Trend QoQ -     4.40%    YoY -     1,302.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 31/10/19 31/07/19 30/04/19 31/01/19 31/12/18 31/10/18 CAGR
Revenue 29,046 34,146 35,729 39,815 40,428 0 41,971 -27.05%
  QoQ % -14.94% -4.43% -10.26% -1.52% 0.00% 0.00% -
  Horiz. % 69.20% 81.36% 85.13% 94.86% 96.32% 0.00% 100.00%
PBT 3,248 3,981 5,161 4,977 1,598 0 1,713 73.01%
  QoQ % -18.41% -22.86% 3.70% 211.45% 0.00% 0.00% -
  Horiz. % 189.61% 232.40% 301.28% 290.54% 93.29% 0.00% 100.00%
Tax 115 -222 -411 -427 -933 0 -780 -
  QoQ % 151.80% 45.99% 3.75% 54.23% 0.00% 0.00% -
  Horiz. % -14.74% 28.46% 52.69% 54.74% 119.62% -0.00% 100.00%
NP 3,363 3,759 4,750 4,550 665 0 933 199.99%
  QoQ % -10.53% -20.86% 4.40% 584.21% 0.00% 0.00% -
  Horiz. % 360.45% 402.89% 509.11% 487.67% 71.28% 0.00% 100.00%
NP to SH 3,363 3,759 4,750 4,550 665 0 933 199.99%
  QoQ % -10.53% -20.86% 4.40% 584.21% 0.00% 0.00% -
  Horiz. % 360.45% 402.89% 509.11% 487.67% 71.28% 0.00% 100.00%
Tax Rate -3.54 % 5.58 % 7.96 % 8.58 % 58.39 % - % 45.53 % -
  QoQ % -163.44% -29.90% -7.23% -85.31% 0.00% 0.00% -
  Horiz. % -7.78% 12.26% 17.48% 18.84% 128.25% 0.00% 100.00%
Total Cost 25,683 30,387 30,979 35,265 39,763 0 41,038 -33.07%
  QoQ % -15.48% -1.91% -12.15% -11.31% 0.00% 0.00% -
  Horiz. % 62.58% 74.05% 75.49% 85.93% 96.89% 0.00% 100.00%
Net Worth 54,065 54,733 59,071 59,405 55,400 54,399 55,067 -1.56%
  QoQ % -1.22% -7.34% -0.56% 7.23% 1.84% -1.21% -
  Horiz. % 98.18% 99.39% 107.27% 107.88% 100.61% 98.79% 100.00%
Dividend
31/12/19 31/10/19 31/07/19 30/04/19 31/01/19 31/12/18 31/10/18 CAGR
Div 667 667 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 19.85 % 17.76 % - % - % - % - % - % -
  QoQ % 11.77% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.77% 100.00% - - - - -
Equity
31/12/19 31/10/19 31/07/19 30/04/19 31/01/19 31/12/18 31/10/18 CAGR
Net Worth 54,065 54,733 59,071 59,405 55,400 54,399 55,067 -1.56%
  QoQ % -1.22% -7.34% -0.56% 7.23% 1.84% -1.21% -
  Horiz. % 98.18% 99.39% 107.27% 107.88% 100.61% 98.79% 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
31/12/19 31/10/19 31/07/19 30/04/19 31/01/19 31/12/18 31/10/18 CAGR
NP Margin 11.58 % 11.01 % 13.29 % 11.43 % 1.64 % - % 2.22 % 311.75%
  QoQ % 5.18% -17.16% 16.27% 596.95% 0.00% 0.00% -
  Horiz. % 521.62% 495.95% 598.65% 514.86% 73.87% 0.00% 100.00%
ROE 6.22 % 6.87 % 8.04 % 7.66 % 1.20 % - % 1.69 % 205.40%
  QoQ % -9.46% -14.55% 4.96% 538.33% 0.00% 0.00% -
  Horiz. % 368.05% 406.51% 475.74% 453.25% 71.01% 0.00% 100.00%
Per Share
31/12/19 31/10/19 31/07/19 30/04/19 31/01/19 31/12/18 31/10/18 CAGR
RPS 8.70 10.23 10.71 11.93 12.11 - 12.58 -27.09%
  QoQ % -14.96% -4.48% -10.23% -1.49% 0.00% 0.00% -
  Horiz. % 69.16% 81.32% 85.14% 94.83% 96.26% 0.00% 100.00%
EPS 1.01 1.13 1.42 1.36 0.20 - 0.28 200.18%
  QoQ % -10.62% -20.42% 4.41% 580.00% 0.00% 0.00% -
  Horiz. % 360.71% 403.57% 507.14% 485.71% 71.43% 0.00% 100.00%
DPS 0.20 0.20 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.1620 0.1640 0.1770 0.1780 0.1660 0.1630 0.1650 -1.56%
  QoQ % -1.22% -7.34% -0.56% 7.23% 1.84% -1.21% -
  Horiz. % 98.18% 99.39% 107.27% 107.88% 100.61% 98.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/12/19 31/10/19 31/07/19 30/04/19 31/01/19 31/12/18 31/10/18 CAGR
RPS 8.70 10.23 10.71 11.93 12.11 - 12.58 -27.09%
  QoQ % -14.96% -4.48% -10.23% -1.49% 0.00% 0.00% -
  Horiz. % 69.16% 81.32% 85.14% 94.83% 96.26% 0.00% 100.00%
EPS 1.01 1.13 1.42 1.36 0.20 - 0.28 200.18%
  QoQ % -10.62% -20.42% 4.41% 580.00% 0.00% 0.00% -
  Horiz. % 360.71% 403.57% 507.14% 485.71% 71.43% 0.00% 100.00%
DPS 0.20 0.20 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.1620 0.1640 0.1770 0.1780 0.1660 0.1630 0.1650 -1.56%
  QoQ % -1.22% -7.34% -0.56% 7.23% 1.84% -1.21% -
  Horiz. % 98.18% 99.39% 107.27% 107.88% 100.61% 98.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/10/19 31/07/19 30/04/19 31/01/19 31/12/18 31/10/18 CAGR
Date 31/12/19 31/10/19 31/07/19 30/04/19 31/01/19 31/12/18 31/10/18 -
Price 0.1300 0.1250 0.1300 0.1300 0.1150 0.1150 0.1350 -
P/RPS 1.49 1.22 1.21 1.09 0.95 0.00 1.07 32.80%
  QoQ % 22.13% 0.83% 11.01% 14.74% 0.00% 0.00% -
  Horiz. % 139.25% 114.02% 113.08% 101.87% 88.79% 0.00% 100.00%
P/EPS 12.90 11.10 9.13 9.54 57.71 0.00 48.29 -67.73%
  QoQ % 16.22% 21.58% -4.30% -83.47% 0.00% 0.00% -
  Horiz. % 26.71% 22.99% 18.91% 19.76% 119.51% 0.00% 100.00%
EY 7.75 9.01 10.95 10.49 1.73 0.00 2.07 209.91%
  QoQ % -13.98% -17.72% 4.39% 506.36% 0.00% 0.00% -
  Horiz. % 374.40% 435.27% 528.99% 506.76% 83.57% 0.00% 100.00%
DY 1.54 1.60 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -3.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.25% 100.00% - - - - -
P/NAPS 0.80 0.76 0.73 0.73 0.69 0.71 0.82 -2.09%
  QoQ % 5.26% 4.11% 0.00% 5.80% -2.82% -13.41% -
  Horiz. % 97.56% 92.68% 89.02% 89.02% 84.15% 86.59% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/10/19 31/07/19 30/04/19 31/01/19 31/12/18 31/10/18 CAGR
Date 27/02/20 18/12/19 25/09/19 27/06/19 28/03/19 - 19/12/18 -
Price 0.1300 0.1350 0.1300 0.1250 0.1400 0.0000 0.1250 -
P/RPS 1.49 1.32 1.21 1.05 1.16 0.00 0.99 41.95%
  QoQ % 12.88% 9.09% 15.24% -9.48% 0.00% 0.00% -
  Horiz. % 150.51% 133.33% 122.22% 106.06% 117.17% 0.00% 100.00%
P/EPS 12.90 11.99 9.13 9.17 70.26 0.00 44.71 -65.53%
  QoQ % 7.59% 31.33% -0.44% -86.95% 0.00% 0.00% -
  Horiz. % 28.85% 26.82% 20.42% 20.51% 157.15% 0.00% 100.00%
EY 7.75 8.34 10.95 10.91 1.42 0.00 2.24 189.64%
  QoQ % -7.07% -23.84% 0.37% 668.31% 0.00% 0.00% -
  Horiz. % 345.98% 372.32% 488.84% 487.05% 63.39% 0.00% 100.00%
DY 1.54 1.48 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 4.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.05% 100.00% - - - - -
P/NAPS 0.80 0.82 0.73 0.70 0.84 0.00 0.76 4.49%
  QoQ % -2.44% 12.33% 4.29% -16.67% 0.00% 0.00% -
  Horiz. % 105.26% 107.89% 96.05% 92.11% 110.53% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers