Highlights

[GREENYB] QoQ TTM Result on 2018-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 19-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Oct-2018  [#1]
Profit Trend QoQ -     336.20%    YoY -     351.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 35,729 39,815 40,428 41,971 42,510 38,421 35,455 0.52%
  QoQ % -10.26% -1.52% -3.68% -1.27% 10.64% 8.37% -
  Horiz. % 100.77% 112.30% 114.03% 118.38% 119.90% 108.37% 100.00%
PBT 5,161 4,977 1,598 1,713 145 -962 -1,027 -
  QoQ % 3.70% 211.45% -6.71% 1,081.38% 115.07% 6.33% -
  Horiz. % -502.53% -484.62% -155.60% -166.80% -14.12% 93.67% 100.00%
Tax -411 -427 -933 -780 -540 -593 108 -
  QoQ % 3.75% 54.23% -19.62% -44.44% 8.94% -649.07% -
  Horiz. % -380.56% -395.37% -863.89% -722.22% -500.00% -549.07% 100.00%
NP 4,750 4,550 665 933 -395 -1,555 -919 -
  QoQ % 4.40% 584.21% -28.72% 336.20% 74.60% -69.21% -
  Horiz. % -516.87% -495.10% -72.36% -101.52% 42.98% 169.21% 100.00%
NP to SH 4,750 4,550 665 933 -395 -1,555 -919 -
  QoQ % 4.40% 584.21% -28.72% 336.20% 74.60% -69.21% -
  Horiz. % -516.87% -495.10% -72.36% -101.52% 42.98% 169.21% 100.00%
Tax Rate 7.96 % 8.58 % 58.39 % 45.53 % 372.41 % - % - % -
  QoQ % -7.23% -85.31% 28.25% -87.77% 0.00% 0.00% -
  Horiz. % 2.14% 2.30% 15.68% 12.23% 100.00% - -
Total Cost 30,979 35,265 39,763 41,038 42,905 39,976 36,374 -10.18%
  QoQ % -12.15% -11.31% -3.11% -4.35% 7.33% 9.90% -
  Horiz. % 85.17% 96.95% 109.32% 112.82% 117.96% 109.90% 100.00%
Net Worth 59,071 59,405 55,400 55,067 54,399 55,067 54,733 5.23%
  QoQ % -0.56% 7.23% 0.61% 1.23% -1.21% 0.61% -
  Horiz. % 107.93% 108.54% 101.22% 100.61% 99.39% 100.61% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 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
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 59,071 59,405 55,400 55,067 54,399 55,067 54,733 5.23%
  QoQ % -0.56% 7.23% 0.61% 1.23% -1.21% 0.61% -
  Horiz. % 107.93% 108.54% 101.22% 100.61% 99.39% 100.61% 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
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 13.29 % 11.43 % 1.64 % 2.22 % -0.93 % -4.05 % -2.59 % -
  QoQ % 16.27% 596.95% -26.13% 338.71% 77.04% -56.37% -
  Horiz. % -513.13% -441.31% -63.32% -85.71% 35.91% 156.37% 100.00%
ROE 8.04 % 7.66 % 1.20 % 1.69 % -0.73 % -2.82 % -1.68 % -
  QoQ % 4.96% 538.33% -28.99% 331.51% 74.11% -67.86% -
  Horiz. % -478.57% -455.95% -71.43% -100.60% 43.45% 167.86% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 10.71 11.93 12.11 12.58 12.74 11.51 10.62 0.57%
  QoQ % -10.23% -1.49% -3.74% -1.26% 10.69% 8.38% -
  Horiz. % 100.85% 112.34% 114.03% 118.46% 119.96% 108.38% 100.00%
EPS 1.42 1.36 0.20 0.28 -0.12 -0.47 -0.28 -
  QoQ % 4.41% 580.00% -28.57% 333.33% 74.47% -67.86% -
  Horiz. % -507.14% -485.71% -71.43% -100.00% 42.86% 167.86% 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 0.1770 0.1780 0.1660 0.1650 0.1630 0.1650 0.1640 5.23%
  QoQ % -0.56% 7.23% 0.61% 1.23% -1.21% 0.61% -
  Horiz. % 107.93% 108.54% 101.22% 100.61% 99.39% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 10.71 11.93 12.11 12.58 12.74 11.51 10.62 0.57%
  QoQ % -10.23% -1.49% -3.74% -1.26% 10.69% 8.38% -
  Horiz. % 100.85% 112.34% 114.03% 118.46% 119.96% 108.38% 100.00%
EPS 1.42 1.36 0.20 0.28 -0.12 -0.47 -0.28 -
  QoQ % 4.41% 580.00% -28.57% 333.33% 74.47% -67.86% -
  Horiz. % -507.14% -485.71% -71.43% -100.00% 42.86% 167.86% 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 0.1770 0.1780 0.1660 0.1650 0.1630 0.1650 0.1640 5.23%
  QoQ % -0.56% 7.23% 0.61% 1.23% -1.21% 0.61% -
  Horiz. % 107.93% 108.54% 101.22% 100.61% 99.39% 100.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.1300 0.1300 0.1150 0.1350 0.1600 0.1650 0.1850 -
P/RPS 1.21 1.09 0.95 1.07 1.26 1.43 1.74 -21.56%
  QoQ % 11.01% 14.74% -11.21% -15.08% -11.89% -17.82% -
  Horiz. % 69.54% 62.64% 54.60% 61.49% 72.41% 82.18% 100.00%
P/EPS 9.13 9.54 57.71 48.29 -135.19 -35.41 -67.18 -
  QoQ % -4.30% -83.47% 19.51% 135.72% -281.78% 47.29% -
  Horiz. % -13.59% -14.20% -85.90% -71.88% 201.24% 52.71% 100.00%
EY 10.95 10.49 1.73 2.07 -0.74 -2.82 -1.49 -
  QoQ % 4.39% 506.36% -16.43% 379.73% 73.76% -89.26% -
  Horiz. % -734.90% -704.03% -116.11% -138.93% 49.66% 189.26% 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 0.73 0.69 0.82 0.98 1.00 1.13 -25.33%
  QoQ % 0.00% 5.80% -15.85% -16.33% -2.00% -11.50% -
  Horiz. % 64.60% 64.60% 61.06% 72.57% 86.73% 88.50% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 25/09/19 27/06/19 28/03/19 19/12/18 28/09/18 21/06/18 22/03/18 -
Price 0.1300 0.1250 0.1400 0.1250 0.1500 0.1600 0.1750 -
P/RPS 1.21 1.05 1.16 0.99 1.18 1.39 1.65 -18.73%
  QoQ % 15.24% -9.48% 17.17% -16.10% -15.11% -15.76% -
  Horiz. % 73.33% 63.64% 70.30% 60.00% 71.52% 84.24% 100.00%
P/EPS 9.13 9.17 70.26 44.71 -126.74 -34.34 -63.55 -
  QoQ % -0.44% -86.95% 57.15% 135.28% -269.07% 45.96% -
  Horiz. % -14.37% -14.43% -110.56% -70.35% 199.43% 54.04% 100.00%
EY 10.95 10.91 1.42 2.24 -0.79 -2.91 -1.57 -
  QoQ % 0.37% 668.31% -36.61% 383.54% 72.85% -85.35% -
  Horiz. % -697.45% -694.90% -90.45% -142.68% 50.32% 185.35% 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 0.70 0.84 0.76 0.92 0.97 1.07 -22.56%
  QoQ % 4.29% -16.67% 10.53% -17.39% -5.15% -9.35% -
  Horiz. % 68.22% 65.42% 78.50% 71.03% 85.98% 90.65% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers