Highlights

[GREENYB] YoY Annualized Quarter Result on 2017-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     2,058.33%    YoY -     -66.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 36,518 40,682 31,120 40,350 31,564 49,272 47,400 -4.25%
  YoY % -10.24% 30.73% -22.87% 27.84% -35.94% 3.95% -
  Horiz. % 77.04% 85.83% 65.65% 85.13% 66.59% 103.95% 100.00%
PBT 2,700 -208 3,040 9,360 3,220 9,840 6,558 -13.74%
  YoY % 1,398.08% -106.84% -67.52% 190.68% -67.28% 50.05% -
  Horiz. % 41.17% -3.17% 46.36% 142.73% 49.10% 150.05% 100.00%
Tax -786 0 -968 -3,194 -960 -2,690 -2,046 -14.73%
  YoY % 0.00% 0.00% 69.69% -232.71% 64.31% -31.48% -
  Horiz. % 38.42% -0.00% 47.31% 156.11% 46.92% 131.48% 100.00%
NP 1,914 -208 2,072 6,166 2,260 7,150 4,512 -13.31%
  YoY % 1,020.19% -110.04% -66.40% 172.83% -68.39% 58.47% -
  Horiz. % 42.42% -4.61% 45.92% 136.66% 50.09% 158.47% 100.00%
NP to SH 1,914 -208 2,072 6,166 2,260 7,150 4,512 -13.31%
  YoY % 1,020.19% -110.04% -66.40% 172.83% -68.39% 58.47% -
  Horiz. % 42.42% -4.61% 45.92% 136.66% 50.09% 158.47% 100.00%
Tax Rate 29.11 % - % 31.84 % 34.12 % 29.81 % 27.34 % 31.20 % -1.15%
  YoY % 0.00% 0.00% -6.68% 14.46% 9.03% -12.37% -
  Horiz. % 93.30% 0.00% 102.05% 109.36% 95.54% 87.63% 100.00%
Total Cost 34,604 40,890 29,048 34,184 29,304 42,122 42,888 -3.51%
  YoY % -15.37% 40.77% -15.02% 16.65% -30.43% -1.79% -
  Horiz. % 80.68% 95.34% 67.73% 79.71% 68.33% 98.21% 100.00%
Net Worth 55,400 54,733 56,335 57,970 53,999 64,578 50,327 1.61%
  YoY % 1.22% -2.84% -2.82% 7.35% -16.38% 28.32% -
  Horiz. % 110.08% 108.75% 111.94% 115.19% 107.29% 128.32% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 55,400 54,733 56,335 57,970 53,999 64,578 50,327 1.61%
  YoY % 1.22% -2.84% -2.82% 7.35% -16.38% 28.32% -
  Horiz. % 110.08% 108.75% 111.94% 115.19% 107.29% 128.32% 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 5.24 % -0.51 % 6.66 % 15.28 % 7.16 % 14.51 % 9.52 % -9.47%
  YoY % 1,127.45% -107.66% -56.41% 113.41% -50.65% 52.42% -
  Horiz. % 55.04% -5.36% 69.96% 160.50% 75.21% 152.42% 100.00%
ROE 3.45 % -0.38 % 3.68 % 10.64 % 4.19 % 11.07 % 8.97 % -14.72%
  YoY % 1,007.89% -110.33% -65.41% 153.94% -62.15% 23.41% -
  Horiz. % 38.46% -4.24% 41.03% 118.62% 46.71% 123.41% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 10.94 12.19 9.32 12.09 9.46 14.76 14.20 -4.25%
  YoY % -10.25% 30.79% -22.91% 27.80% -35.91% 3.94% -
  Horiz. % 77.04% 85.85% 65.63% 85.14% 66.62% 103.94% 100.00%
EPS 0.58 -0.06 0.62 1.84 0.68 2.14 1.36 -13.24%
  YoY % 1,066.67% -109.68% -66.30% 170.59% -68.22% 57.35% -
  Horiz. % 42.65% -4.41% 45.59% 135.29% 50.00% 157.35% 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 0.1660 0.1640 0.1688 0.1737 0.1618 0.1935 0.1508 1.61%
  YoY % 1.22% -2.84% -2.82% 7.35% -16.38% 28.32% -
  Horiz. % 110.08% 108.75% 111.94% 115.19% 107.29% 128.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 10.94 12.19 9.32 12.09 9.46 14.76 14.20 -4.25%
  YoY % -10.25% 30.79% -22.91% 27.80% -35.91% 3.94% -
  Horiz. % 77.04% 85.85% 65.63% 85.14% 66.62% 103.94% 100.00%
EPS 0.58 -0.06 0.62 1.84 0.68 2.14 1.36 -13.24%
  YoY % 1,066.67% -109.68% -66.30% 170.59% -68.22% 57.35% -
  Horiz. % 42.65% -4.41% 45.59% 135.29% 50.00% 157.35% 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 0.1660 0.1640 0.1688 0.1737 0.1618 0.1935 0.1508 1.61%
  YoY % 1.22% -2.84% -2.82% 7.35% -16.38% 28.32% -
  Horiz. % 110.08% 108.75% 111.94% 115.19% 107.29% 128.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.1150 0.1850 0.2400 0.2150 0.3250 0.2050 0.2150 -
P/RPS 1.05 1.52 2.57 1.78 3.44 1.39 1.51 -5.87%
  YoY % -30.92% -40.86% 44.38% -48.26% 147.48% -7.95% -
  Horiz. % 69.54% 100.66% 170.20% 117.88% 227.81% 92.05% 100.00%
P/EPS 20.05 -296.84 38.66 11.64 47.99 9.57 15.90 3.94%
  YoY % 106.75% -867.82% 232.13% -75.74% 401.46% -39.81% -
  Horiz. % 126.10% -1,866.92% 243.14% 73.21% 301.82% 60.19% 100.00%
EY 4.99 -0.34 2.59 8.59 2.08 10.45 6.29 -3.78%
  YoY % 1,567.65% -113.13% -69.85% 312.98% -80.10% 66.14% -
  Horiz. % 79.33% -5.41% 41.18% 136.57% 33.07% 166.14% 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 0.69 1.13 1.42 1.24 2.01 1.06 1.43 -11.43%
  YoY % -38.94% -20.42% 14.52% -38.31% 89.62% -25.87% -
  Horiz. % 48.25% 79.02% 99.30% 86.71% 140.56% 74.13% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/03/19 22/03/18 23/03/17 25/03/16 19/03/15 24/03/14 21/03/13 -
Price 0.1400 0.1750 0.2300 0.2350 0.2900 0.2400 0.2150 -
P/RPS 1.28 1.44 2.47 1.94 3.07 1.63 1.51 -2.72%
  YoY % -11.11% -41.70% 27.32% -36.81% 88.34% 7.95% -
  Horiz. % 84.77% 95.36% 163.58% 128.48% 203.31% 107.95% 100.00%
P/EPS 24.41 -280.79 37.05 12.72 42.83 11.20 15.90 7.40%
  YoY % 108.69% -857.87% 191.27% -70.30% 282.41% -29.56% -
  Horiz. % 153.52% -1,765.97% 233.02% 80.00% 269.37% 70.44% 100.00%
EY 4.10 -0.36 2.70 7.86 2.34 8.93 6.29 -6.88%
  YoY % 1,238.89% -113.33% -65.65% 235.90% -73.80% 41.97% -
  Horiz. % 65.18% -5.72% 42.93% 124.96% 37.20% 141.97% 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 0.84 1.07 1.36 1.35 1.79 1.24 1.43 -8.48%
  YoY % -21.50% -21.32% 0.74% -24.58% 44.35% -13.29% -
  Horiz. % 58.74% 74.83% 95.10% 94.41% 125.17% 86.71% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers