Highlights

[GREENYB] YoY Annualized Quarter Result on 2016-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 30-Apr-2016  [#3]
Profit Trend QoQ -     -39.71%    YoY -     4.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 42,333 32,004 38,476 38,841 51,992 52,992 58,269 -5.18%
  YoY % 32.28% -16.82% -0.94% -25.29% -1.89% -9.06% -
  Horiz. % 72.65% 54.92% 66.03% 66.66% 89.23% 90.94% 100.00%
PBT 1,034 3,113 5,710 4,920 9,890 8,944 12,580 -34.04%
  YoY % -66.77% -45.48% 16.07% -50.26% 10.58% -28.90% -
  Horiz. % 8.22% 24.75% 45.39% 39.11% 78.62% 71.10% 100.00%
Tax -749 -460 -1,993 -1,369 -2,628 -2,237 -3,532 -22.76%
  YoY % -62.90% 76.92% -45.57% 47.89% -17.46% 36.66% -
  Horiz. % 21.22% 13.02% 56.44% 38.77% 74.41% 63.34% 100.00%
NP 285 2,653 3,717 3,550 7,262 6,706 9,048 -43.78%
  YoY % -89.25% -28.62% 4.69% -51.11% 8.29% -25.88% -
  Horiz. % 3.15% 29.33% 41.08% 39.24% 80.27% 74.12% 100.00%
NP to SH 285 2,653 3,717 3,550 7,262 6,706 9,048 -43.78%
  YoY % -89.25% -28.62% 4.69% -51.11% 8.29% -25.88% -
  Horiz. % 3.15% 29.33% 41.08% 39.24% 80.27% 74.12% 100.00%
Tax Rate 72.42 % 14.78 % 34.91 % 27.83 % 26.57 % 25.01 % 28.08 % 17.10%
  YoY % 389.99% -57.66% 25.44% 4.74% 6.24% -10.93% -
  Horiz. % 257.91% 52.64% 124.32% 99.11% 94.62% 89.07% 100.00%
Total Cost 42,048 29,350 34,758 35,290 44,729 46,285 49,221 -2.59%
  YoY % 43.26% -15.56% -1.51% -21.10% -3.36% -5.96% -
  Horiz. % 85.43% 59.63% 70.62% 71.70% 90.87% 94.04% 100.00%
Net Worth 55,067 57,269 57,503 55,534 55,400 53,098 49,894 1.66%
  YoY % -3.85% -0.41% 3.55% 0.24% 4.34% 6.42% -
  Horiz. % 110.37% 114.78% 115.25% 111.30% 111.04% 106.42% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 55,067 57,269 57,503 55,534 55,400 53,098 49,894 1.66%
  YoY % -3.85% -0.41% 3.55% 0.24% 4.34% 6.42% -
  Horiz. % 110.37% 114.78% 115.25% 111.30% 111.04% 106.42% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 -
  YoY % 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
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 0.67 % 8.29 % 9.66 % 9.14 % 13.97 % 12.66 % 15.53 % -40.76%
  YoY % -91.92% -14.18% 5.69% -34.57% 10.35% -18.48% -
  Horiz. % 4.31% 53.38% 62.20% 58.85% 89.95% 81.52% 100.00%
ROE 0.52 % 4.63 % 6.46 % 6.39 % 13.11 % 12.63 % 18.13 % -44.66%
  YoY % -88.77% -28.33% 1.10% -51.26% 3.80% -30.34% -
  Horiz. % 2.87% 25.54% 35.63% 35.25% 72.31% 69.66% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 12.68 9.59 11.53 11.64 15.58 15.88 17.46 -5.19%
  YoY % 32.22% -16.83% -0.95% -25.29% -1.89% -9.05% -
  Horiz. % 72.62% 54.93% 66.04% 66.67% 89.23% 90.95% 100.00%
EPS 0.08 0.80 1.12 1.07 2.17 2.01 2.71 -44.39%
  YoY % -90.00% -28.57% 4.67% -50.69% 7.96% -25.83% -
  Horiz. % 2.95% 29.52% 41.33% 39.48% 80.07% 74.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1650 0.1716 0.1723 0.1664 0.1660 0.1591 0.1495 1.66%
  YoY % -3.85% -0.41% 3.55% 0.24% 4.34% 6.42% -
  Horiz. % 110.37% 114.78% 115.25% 111.30% 111.04% 106.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 12.68 9.59 11.53 11.64 15.58 15.88 17.46 -5.19%
  YoY % 32.22% -16.83% -0.95% -25.29% -1.89% -9.05% -
  Horiz. % 72.62% 54.93% 66.04% 66.67% 89.23% 90.95% 100.00%
EPS 0.08 0.80 1.12 1.07 2.17 2.01 2.71 -44.39%
  YoY % -90.00% -28.57% 4.67% -50.69% 7.96% -25.83% -
  Horiz. % 2.95% 29.52% 41.33% 39.48% 80.07% 74.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1650 0.1716 0.1723 0.1664 0.1660 0.1591 0.1495 1.66%
  YoY % -3.85% -0.41% 3.55% 0.24% 4.34% 6.42% -
  Horiz. % 110.37% 114.78% 115.25% 111.30% 111.04% 106.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.1650 0.2300 0.2550 0.2700 0.2500 0.1900 0.2300 -
P/RPS 1.30 2.40 2.21 2.32 1.60 1.20 1.32 -0.25%
  YoY % -45.83% 8.60% -4.74% 45.00% 33.33% -9.09% -
  Horiz. % 98.48% 181.82% 167.42% 175.76% 121.21% 90.91% 100.00%
P/EPS 192.99 28.93 22.89 25.38 11.49 9.45 8.48 68.30%
  YoY % 567.09% 26.39% -9.81% 120.89% 21.59% 11.44% -
  Horiz. % 2,275.83% 341.16% 269.93% 299.29% 135.50% 111.44% 100.00%
EY 0.52 3.46 4.37 3.94 8.70 10.58 11.79 -40.55%
  YoY % -84.97% -20.82% 10.91% -54.71% -17.77% -10.26% -
  Horiz. % 4.41% 29.35% 37.07% 33.42% 73.79% 89.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.34 1.48 1.62 1.51 1.19 1.54 -6.94%
  YoY % -25.37% -9.46% -8.64% 7.28% 26.89% -22.73% -
  Horiz. % 64.94% 87.01% 96.10% 105.19% 98.05% 77.27% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 21/06/18 22/06/17 21/06/16 25/06/15 24/06/14 20/06/13 22/06/12 -
Price 0.1600 0.2100 0.2600 0.2150 0.2850 0.2000 0.2300 -
P/RPS 1.26 2.19 2.26 1.85 1.83 1.26 1.32 -0.77%
  YoY % -42.47% -3.10% 22.16% 1.09% 45.24% -4.55% -
  Horiz. % 95.45% 165.91% 171.21% 140.15% 138.64% 95.45% 100.00%
P/EPS 187.14 26.41 23.34 20.21 13.10 9.95 8.48 67.44%
  YoY % 608.60% 13.15% 15.49% 54.27% 31.66% 17.33% -
  Horiz. % 2,206.84% 311.44% 275.24% 238.33% 154.48% 117.33% 100.00%
EY 0.53 3.79 4.28 4.95 7.64 10.05 11.79 -40.36%
  YoY % -86.02% -11.45% -13.54% -35.21% -23.98% -14.76% -
  Horiz. % 4.50% 32.15% 36.30% 41.98% 64.80% 85.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 1.22 1.51 1.29 1.72 1.26 1.54 -7.41%
  YoY % -20.49% -19.21% 17.05% -25.00% 36.51% -18.18% -
  Horiz. % 62.99% 79.22% 98.05% 83.77% 111.69% 81.82% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers