Highlights

[GREENYB] YoY Annualized Quarter Result on 2017-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 30-Apr-2017  [#3]
Profit Trend QoQ -     28.06%    YoY -     -28.62%
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 - 330,434
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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers