Highlights

[GREENYB] YoY Annualized Quarter 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 QoQ -     23.84%    YoY -     -32.26%
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 - 333,740
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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers