Highlights

[GREENYB] YoY Annual (Unaudited) Result on 2015-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 29-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jul-2015  [#4]
Profit Trend YoY -     -32.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 42,510 30,674 37,300 44,255 51,729 47,770 55,704 -4.40%
  YoY % 38.59% -17.76% -15.72% -14.45% 8.29% -14.24% -
  Horiz. % 76.31% 55.07% 66.96% 79.45% 92.86% 85.76% 100.00%
PBT 145 597 3,684 5,979 8,857 7,315 11,248 -51.56%
  YoY % -75.71% -83.79% -38.38% -32.49% 21.08% -34.97% -
  Horiz. % 1.29% 5.31% 32.75% 53.16% 78.74% 65.03% 100.00%
Tax -540 -376 -1,075 -1,582 -2,366 -2,071 -2,991 -24.81%
  YoY % -43.62% 65.02% 32.05% 33.14% -14.24% 30.76% -
  Horiz. % 18.05% 12.57% 35.94% 52.89% 79.10% 69.24% 100.00%
NP -395 221 2,609 4,397 6,491 5,244 8,257 -
  YoY % -278.73% -91.53% -40.66% -32.26% 23.78% -36.49% -
  Horiz. % -4.78% 2.68% 31.60% 53.25% 78.61% 63.51% 100.00%
NP to SH -395 221 2,609 4,397 6,491 5,244 8,257 -
  YoY % -278.73% -91.53% -40.66% -32.26% 23.78% -36.49% -
  Horiz. % -4.78% 2.68% 31.60% 53.25% 78.61% 63.51% 100.00%
Tax Rate 372.41 % 62.98 % 29.18 % 26.46 % 26.71 % 28.31 % 26.59 % 55.23%
  YoY % 491.31% 115.83% 10.28% -0.94% -5.65% 6.47% -
  Horiz. % 1,400.56% 236.86% 109.74% 99.51% 100.45% 106.47% 100.00%
Total Cost 42,905 30,453 34,691 39,858 45,238 42,526 47,447 -1.66%
  YoY % 40.89% -12.22% -12.96% -11.89% 6.38% -10.37% -
  Horiz. % 90.43% 64.18% 73.12% 84.01% 95.34% 89.63% 100.00%
Net Worth 54,399 55,868 57,531 57,160 56,565 53,157 51,475 0.92%
  YoY % -2.63% -2.89% 0.65% 1.05% 6.41% 3.27% -
  Horiz. % 105.68% 108.53% 111.77% 111.04% 109.89% 103.27% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - 3,342 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 40.48 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 54,399 55,868 57,531 57,160 56,565 53,157 51,475 0.92%
  YoY % -2.63% -2.89% 0.65% 1.05% 6.41% 3.27% -
  Horiz. % 105.68% 108.53% 111.77% 111.04% 109.89% 103.27% 100.00%
NOSH 333,740 333,740 333,740 333,106 334,308 332,857 334,257 -0.03%
  YoY % 0.00% 0.00% 0.19% -0.36% 0.44% -0.42% -
  Horiz. % 99.85% 99.85% 99.85% 99.66% 100.02% 99.58% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -0.93 % 0.72 % 6.99 % 9.94 % 12.55 % 10.98 % 14.82 % -
  YoY % -229.17% -89.70% -29.68% -20.80% 14.30% -25.91% -
  Horiz. % -6.28% 4.86% 47.17% 67.07% 84.68% 74.09% 100.00%
ROE -0.73 % 0.40 % 4.53 % 7.69 % 11.48 % 9.87 % 16.04 % -
  YoY % -282.50% -91.17% -41.09% -33.01% 16.31% -38.47% -
  Horiz. % -4.55% 2.49% 28.24% 47.94% 71.57% 61.53% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 12.74 9.19 11.15 13.29 15.47 14.35 16.67 -4.38%
  YoY % 38.63% -17.58% -16.10% -14.09% 7.80% -13.92% -
  Horiz. % 76.42% 55.13% 66.89% 79.72% 92.80% 86.08% 100.00%
EPS -0.11 0.07 0.78 1.32 1.95 1.57 2.47 -
  YoY % -257.14% -91.03% -40.91% -32.31% 24.20% -36.44% -
  Horiz. % -4.45% 2.83% 31.58% 53.44% 78.95% 63.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1630 0.1674 0.1720 0.1716 0.1692 0.1597 0.1540 0.95%
  YoY % -2.63% -2.67% 0.23% 1.42% 5.95% 3.70% -
  Horiz. % 105.84% 108.70% 111.69% 111.43% 109.87% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 12.74 9.19 11.15 13.26 15.50 14.31 16.69 -4.40%
  YoY % 38.63% -17.58% -15.91% -14.45% 8.32% -14.26% -
  Horiz. % 76.33% 55.06% 66.81% 79.45% 92.87% 85.74% 100.00%
EPS -0.11 0.07 0.78 1.32 1.94 1.57 2.47 -
  YoY % -257.14% -91.03% -40.91% -31.96% 23.57% -36.44% -
  Horiz. % -4.45% 2.83% 31.58% 53.44% 78.54% 63.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1630 0.1674 0.1720 0.1713 0.1695 0.1593 0.1542 0.93%
  YoY % -2.63% -2.67% 0.41% 1.06% 6.40% 3.31% -
  Horiz. % 105.71% 108.56% 111.54% 111.09% 109.92% 103.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.1600 0.2100 0.2250 0.2550 0.3350 0.1950 0.2200 -
P/RPS 1.26 2.28 2.02 1.92 2.17 1.36 1.32 -0.77%
  YoY % -44.74% 12.87% 5.21% -11.52% 59.56% 3.03% -
  Horiz. % 95.45% 172.73% 153.03% 145.45% 164.39% 103.03% 100.00%
P/EPS -135.19 317.13 29.79 19.32 17.25 12.38 8.91 -
  YoY % -142.63% 964.55% 54.19% 12.00% 39.34% 38.95% -
  Horiz. % -1,517.28% 3,559.26% 334.34% 216.84% 193.60% 138.95% 100.00%
EY -0.74 0.32 3.36 5.18 5.80 8.08 11.23 -
  YoY % -331.25% -90.48% -35.14% -10.69% -28.22% -28.05% -
  Horiz. % -6.59% 2.85% 29.92% 46.13% 51.65% 71.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.98 1.25 1.31 1.49 1.98 1.22 1.43 -6.10%
  YoY % -21.60% -4.58% -12.08% -24.75% 62.30% -14.69% -
  Horiz. % 68.53% 87.41% 91.61% 104.20% 138.46% 85.31% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 26/09/17 22/09/16 29/09/15 29/09/14 18/09/13 21/09/12 -
Price 0.1500 0.1950 0.2300 0.2050 0.4400 0.1900 0.2000 -
P/RPS 1.18 2.12 2.06 1.54 2.84 1.32 1.20 -0.28%
  YoY % -44.34% 2.91% 33.77% -45.77% 115.15% 10.00% -
  Horiz. % 98.33% 176.67% 171.67% 128.33% 236.67% 110.00% 100.00%
P/EPS -126.74 294.48 30.46 15.53 22.66 12.06 8.10 -
  YoY % -143.04% 866.78% 96.14% -31.47% 87.89% 48.89% -
  Horiz. % -1,564.69% 3,635.56% 376.05% 191.73% 279.75% 148.89% 100.00%
EY -0.79 0.34 3.28 6.44 4.41 8.29 12.35 -
  YoY % -332.35% -89.63% -49.07% 46.03% -46.80% -32.87% -
  Horiz. % -6.40% 2.75% 26.56% 52.15% 35.71% 67.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.92 1.16 1.34 1.19 2.60 1.19 1.30 -5.60%
  YoY % -20.69% -13.43% 12.61% -54.23% 118.49% -8.46% -
  Horiz. % 70.77% 89.23% 103.08% 91.54% 200.00% 91.54% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers