Highlights

[GREENYB] QoQ TTM Result on 2015-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Oct-2015  [#1]
Profit Trend QoQ -     13.85%    YoY -     -10.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 37,301 43,982 48,649 45,058 44,255 41,908 42,917 -8.93%
  QoQ % -15.19% -9.59% 7.97% 1.81% 5.60% -2.35% -
  Horiz. % 86.91% 102.48% 113.36% 104.99% 103.12% 97.65% 100.00%
PBT 3,685 6,574 9,051 6,979 5,980 4,979 5,397 -22.48%
  QoQ % -43.95% -27.37% 29.69% 16.71% 20.10% -7.75% -
  Horiz. % 68.28% 121.81% 167.70% 129.31% 110.80% 92.25% 100.00%
Tax -1,076 -2,051 -2,700 -1,972 -1,582 -1,478 -1,557 -21.85%
  QoQ % 47.54% 24.04% -36.92% -24.65% -7.04% 5.07% -
  Horiz. % 69.11% 131.73% 173.41% 126.65% 101.61% 94.93% 100.00%
NP 2,609 4,523 6,351 5,007 4,398 3,501 3,840 -22.73%
  QoQ % -42.32% -28.78% 26.84% 13.85% 25.62% -8.83% -
  Horiz. % 67.94% 117.79% 165.39% 130.39% 114.53% 91.17% 100.00%
NP to SH 2,609 4,523 6,351 5,007 4,398 3,501 3,840 -22.73%
  QoQ % -42.32% -28.78% 26.84% 13.85% 25.62% -8.83% -
  Horiz. % 67.94% 117.79% 165.39% 130.39% 114.53% 91.17% 100.00%
Tax Rate 29.20 % 31.20 % 29.83 % 28.26 % 26.45 % 29.68 % 28.85 % 0.81%
  QoQ % -6.41% 4.59% 5.56% 6.84% -10.88% 2.88% -
  Horiz. % 101.21% 108.15% 103.40% 97.95% 91.68% 102.88% 100.00%
Total Cost 34,692 39,459 42,298 40,051 39,857 38,407 39,077 -7.64%
  QoQ % -12.08% -6.71% 5.61% 0.49% 3.78% -1.71% -
  Horiz. % 88.78% 100.98% 108.24% 102.49% 102.00% 98.29% 100.00%
Net Worth 57,403 57,503 57,970 58,004 57,269 55,534 53,999 4.16%
  QoQ % -0.17% -0.81% -0.06% 1.28% 3.12% 2.84% -
  Horiz. % 106.30% 106.49% 107.35% 107.42% 106.06% 102.84% 100.00%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 0 0 0 0 66 66 66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 1.52 % 1.91 % 1.74 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -20.42% 9.77% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 87.36% 109.77% 100.00%
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 57,403 57,503 57,970 58,004 57,269 55,534 53,999 4.16%
  QoQ % -0.17% -0.81% -0.06% 1.28% 3.12% 2.84% -
  Horiz. % 106.30% 106.49% 107.35% 107.42% 106.06% 102.84% 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
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 6.99 % 10.28 % 13.05 % 11.11 % 9.94 % 8.35 % 8.95 % -15.20%
  QoQ % -32.00% -21.23% 17.46% 11.77% 19.04% -6.70% -
  Horiz. % 78.10% 114.86% 145.81% 124.13% 111.06% 93.30% 100.00%
ROE 4.55 % 7.87 % 10.96 % 8.63 % 7.68 % 6.30 % 7.11 % -25.76%
  QoQ % -42.19% -28.19% 27.00% 12.37% 21.90% -11.39% -
  Horiz. % 63.99% 110.69% 154.15% 121.38% 108.02% 88.61% 100.00%
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 11.18 13.18 14.58 13.50 13.26 12.56 12.86 -8.92%
  QoQ % -15.17% -9.60% 8.00% 1.81% 5.57% -2.33% -
  Horiz. % 86.94% 102.49% 113.37% 104.98% 103.11% 97.67% 100.00%
EPS 0.78 1.36 1.90 1.50 1.32 1.05 1.15 -22.82%
  QoQ % -42.65% -28.42% 26.67% 13.64% 25.71% -8.70% -
  Horiz. % 67.83% 118.26% 165.22% 130.43% 114.78% 91.30% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1720 0.1723 0.1737 0.1738 0.1716 0.1664 0.1618 4.16%
  QoQ % -0.17% -0.81% -0.06% 1.28% 3.12% 2.84% -
  Horiz. % 106.30% 106.49% 107.35% 107.42% 106.06% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 11.18 13.18 14.58 13.50 13.26 12.56 12.86 -8.92%
  QoQ % -15.17% -9.60% 8.00% 1.81% 5.57% -2.33% -
  Horiz. % 86.94% 102.49% 113.37% 104.98% 103.11% 97.67% 100.00%
EPS 0.78 1.36 1.90 1.50 1.32 1.05 1.15 -22.82%
  QoQ % -42.65% -28.42% 26.67% 13.64% 25.71% -8.70% -
  Horiz. % 67.83% 118.26% 165.22% 130.43% 114.78% 91.30% 100.00%
DPS 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1720 0.1723 0.1737 0.1738 0.1716 0.1664 0.1618 4.16%
  QoQ % -0.17% -0.81% -0.06% 1.28% 3.12% 2.84% -
  Horiz. % 106.30% 106.49% 107.35% 107.42% 106.06% 102.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.2250 0.2550 0.2150 0.2250 0.2550 0.2700 0.3250 -
P/RPS 2.01 1.93 1.47 1.67 1.92 2.15 2.53 -14.23%
  QoQ % 4.15% 31.29% -11.98% -13.02% -10.70% -15.02% -
  Horiz. % 79.45% 76.28% 58.10% 66.01% 75.89% 84.98% 100.00%
P/EPS 28.78 18.82 11.30 15.00 19.35 25.74 28.25 1.25%
  QoQ % 52.92% 66.55% -24.67% -22.48% -24.83% -8.88% -
  Horiz. % 101.88% 66.62% 40.00% 53.10% 68.50% 91.12% 100.00%
EY 3.47 5.31 8.85 6.67 5.17 3.89 3.54 -1.32%
  QoQ % -34.65% -40.00% 32.68% 29.01% 32.90% 9.89% -
  Horiz. % 98.02% 150.00% 250.00% 188.42% 146.05% 109.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.08 0.07 0.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 14.29% 16.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 133.33% 116.67% 100.00%
P/NAPS 1.31 1.48 1.24 1.29 1.49 1.62 2.01 -24.85%
  QoQ % -11.49% 19.35% -3.88% -13.42% -8.02% -19.40% -
  Horiz. % 65.17% 73.63% 61.69% 64.18% 74.13% 80.60% 100.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 22/09/16 21/06/16 25/03/16 21/12/15 29/09/15 25/06/15 19/03/15 -
Price 0.2300 0.2600 0.2350 0.2200 0.2050 0.2150 0.2900 -
P/RPS 2.06 1.97 1.61 1.63 1.55 1.71 2.26 -6.00%
  QoQ % 4.57% 22.36% -1.23% 5.16% -9.36% -24.34% -
  Horiz. % 91.15% 87.17% 71.24% 72.12% 68.58% 75.66% 100.00%
P/EPS 29.42 19.18 12.35 14.66 15.56 20.50 25.20 10.88%
  QoQ % 53.39% 55.30% -15.76% -5.78% -24.10% -18.65% -
  Horiz. % 116.75% 76.11% 49.01% 58.17% 61.75% 81.35% 100.00%
EY 3.40 5.21 8.10 6.82 6.43 4.88 3.97 -9.83%
  QoQ % -34.74% -35.68% 18.77% 6.07% 31.76% 22.92% -
  Horiz. % 85.64% 131.23% 204.03% 171.79% 161.96% 122.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.10 0.09 0.07 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.11% 28.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 142.86% 128.57% 100.00%
P/NAPS 1.34 1.51 1.35 1.27 1.19 1.29 1.79 -17.57%
  QoQ % -11.26% 11.85% 6.30% 6.72% -7.75% -27.93% -
  Horiz. % 74.86% 84.36% 75.42% 70.95% 66.48% 72.07% 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  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers