Highlights

[GREENYB] YoY Annualized Quarter Result on 2014-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 29-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend QoQ -     -10.63%    YoY -     23.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 30,674 37,300 44,255 51,729 47,770 55,704 48,239 -7.26%
  YoY % -17.76% -15.72% -14.45% 8.29% -14.24% 15.48% -
  Horiz. % 63.59% 77.32% 91.74% 107.23% 99.03% 115.48% 100.00%
PBT 597 3,684 5,979 8,857 7,315 11,248 9,576 -37.00%
  YoY % -83.79% -38.38% -32.49% 21.08% -34.97% 17.46% -
  Horiz. % 6.23% 38.47% 62.44% 92.49% 76.39% 117.46% 100.00%
Tax -376 -1,075 -1,582 -2,366 -2,071 -2,991 -2,192 -25.44%
  YoY % 65.02% 32.05% 33.14% -14.24% 30.76% -36.45% -
  Horiz. % 17.15% 49.04% 72.17% 107.94% 94.48% 136.45% 100.00%
NP 221 2,609 4,397 6,491 5,244 8,257 7,384 -44.25%
  YoY % -91.53% -40.66% -32.26% 23.78% -36.49% 11.82% -
  Horiz. % 2.99% 35.33% 59.55% 87.91% 71.02% 111.82% 100.00%
NP to SH 221 2,609 4,397 6,491 5,244 8,257 7,374 -44.24%
  YoY % -91.53% -40.66% -32.26% 23.78% -36.49% 11.97% -
  Horiz. % 3.00% 35.38% 59.63% 88.03% 71.11% 111.97% 100.00%
Tax Rate 62.98 % 29.18 % 26.46 % 26.71 % 28.31 % 26.59 % 22.89 % 18.36%
  YoY % 115.83% 10.28% -0.94% -5.65% 6.47% 16.16% -
  Horiz. % 275.14% 127.48% 115.60% 116.69% 123.68% 116.16% 100.00%
Total Cost 30,453 34,691 39,858 45,238 42,526 47,447 40,855 -4.78%
  YoY % -12.22% -12.96% -11.89% 6.38% -10.37% 16.14% -
  Horiz. % 74.54% 84.91% 97.56% 110.73% 104.09% 116.14% 100.00%
Net Worth 55,868 57,531 57,160 56,565 53,157 51,475 46,492 3.11%
  YoY % -2.89% 0.65% 1.05% 6.41% 3.27% 10.72% -
  Horiz. % 120.17% 123.74% 122.95% 121.66% 114.34% 110.72% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 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% 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% 100.00% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 55,868 57,531 57,160 56,565 53,157 51,475 46,492 3.11%
  YoY % -2.89% 0.65% 1.05% 6.41% 3.27% 10.72% -
  Horiz. % 120.17% 123.74% 122.95% 121.66% 114.34% 110.72% 100.00%
NOSH 333,740 333,740 333,106 334,308 332,857 334,257 166,879 12.23%
  YoY % 0.00% 0.19% -0.36% 0.44% -0.42% 100.30% -
  Horiz. % 199.99% 199.99% 199.61% 200.33% 199.46% 200.30% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 0.72 % 6.99 % 9.94 % 12.55 % 10.98 % 14.82 % 15.31 % -39.89%
  YoY % -89.70% -29.68% -20.80% 14.30% -25.91% -3.20% -
  Horiz. % 4.70% 45.66% 64.92% 81.97% 71.72% 96.80% 100.00%
ROE 0.40 % 4.53 % 7.69 % 11.48 % 9.87 % 16.04 % 15.86 % -45.82%
  YoY % -91.17% -41.09% -33.01% 16.31% -38.47% 1.13% -
  Horiz. % 2.52% 28.56% 48.49% 72.38% 62.23% 101.13% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 9.19 11.15 13.29 15.47 14.35 16.67 28.91 -17.37%
  YoY % -17.58% -16.10% -14.09% 7.80% -13.92% -42.34% -
  Horiz. % 31.79% 38.57% 45.97% 53.51% 49.64% 57.66% 100.00%
EPS 0.07 0.78 1.32 1.95 1.57 2.47 4.43 -49.87%
  YoY % -91.03% -40.91% -32.31% 24.20% -36.44% -44.24% -
  Horiz. % 1.58% 17.61% 29.80% 44.02% 35.44% 55.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1674 0.1720 0.1716 0.1692 0.1597 0.1540 0.2786 -8.13%
  YoY % -2.67% 0.23% 1.42% 5.95% 3.70% -44.72% -
  Horiz. % 60.09% 61.74% 61.59% 60.73% 57.32% 55.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 9.19 11.15 13.26 15.50 14.31 16.69 14.45 -7.26%
  YoY % -17.58% -15.91% -14.45% 8.32% -14.26% 15.50% -
  Horiz. % 63.60% 77.16% 91.76% 107.27% 99.03% 115.50% 100.00%
EPS 0.07 0.78 1.32 1.94 1.57 2.47 2.21 -43.72%
  YoY % -91.03% -40.91% -31.96% 23.57% -36.44% 11.76% -
  Horiz. % 3.17% 35.29% 59.73% 87.78% 71.04% 111.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1674 0.1720 0.1713 0.1695 0.1593 0.1542 0.1393 3.11%
  YoY % -2.67% 0.41% 1.06% 6.40% 3.31% 10.70% -
  Horiz. % 120.17% 123.47% 122.97% 121.68% 114.36% 110.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.2100 0.2250 0.2550 0.3350 0.1950 0.2200 0.4200 -
P/RPS 2.28 2.02 1.92 2.17 1.36 1.32 1.45 7.83%
  YoY % 12.87% 5.21% -11.52% 59.56% 3.03% -8.97% -
  Horiz. % 157.24% 139.31% 132.41% 149.66% 93.79% 91.03% 100.00%
P/EPS 317.13 29.79 19.32 17.25 12.38 8.91 9.50 79.34%
  YoY % 964.55% 54.19% 12.00% 39.34% 38.95% -6.21% -
  Horiz. % 3,338.21% 313.58% 203.37% 181.58% 130.32% 93.79% 100.00%
EY 0.32 3.36 5.18 5.80 8.08 11.23 10.52 -44.10%
  YoY % -90.48% -35.14% -10.69% -28.22% -28.05% 6.75% -
  Horiz. % 3.04% 31.94% 49.24% 55.13% 76.81% 106.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.25 1.31 1.49 1.98 1.22 1.43 1.51 -3.10%
  YoY % -4.58% -12.08% -24.75% 62.30% -14.69% -5.30% -
  Horiz. % 82.78% 86.75% 98.68% 131.13% 80.79% 94.70% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 26/09/17 22/09/16 29/09/15 29/09/14 18/09/13 21/09/12 21/09/11 -
Price 0.1950 0.2300 0.2050 0.4400 0.1900 0.2000 0.1900 -
P/RPS 2.12 2.06 1.54 2.84 1.32 1.20 0.66 21.45%
  YoY % 2.91% 33.77% -45.77% 115.15% 10.00% 81.82% -
  Horiz. % 321.21% 312.12% 233.33% 430.30% 200.00% 181.82% 100.00%
P/EPS 294.48 30.46 15.53 22.66 12.06 8.10 4.30 102.14%
  YoY % 866.78% 96.14% -31.47% 87.89% 48.89% 88.37% -
  Horiz. % 6,848.37% 708.37% 361.16% 526.98% 280.47% 188.37% 100.00%
EY 0.34 3.28 6.44 4.41 8.29 12.35 23.26 -50.52%
  YoY % -89.63% -49.07% 46.03% -46.80% -32.87% -46.90% -
  Horiz. % 1.46% 14.10% 27.69% 18.96% 35.64% 53.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.16 1.34 1.19 2.60 1.19 1.30 0.68 9.30%
  YoY % -13.43% 12.61% -54.23% 118.49% -8.46% 91.18% -
  Horiz. % 170.59% 197.06% 175.00% 382.35% 175.00% 191.18% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. SCOMIES CEO BUYING SCOMI ENERGY SHARES WITH HIS OWN MONEY SPEAK VOLUME, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 光纤化(FIBERISATION),高速網路 (HSBB)和 家用光纤(LAST MILE FTTH)须要OPCOM的参于- Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Stocks on Radar - KNM Group (7164) AmInvest Research Reports
8. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
Partners & Brokers