Highlights

[GREENYB] YoY Annualized Quarter Result on 2018-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 19-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Oct-2018  [#1]
Profit Trend QoQ -     869.62%    YoY -     233.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 34,904 37,060 26,824 31,420 28,208 35,484 47,144 -4.88%
  YoY % -5.82% 38.16% -14.63% 11.39% -20.51% -24.73% -
  Horiz. % 74.04% 78.61% 56.90% 66.65% 59.83% 75.27% 100.00%
PBT 4,008 -2,264 796 4,476 480 4,312 9,332 -13.13%
  YoY % 277.03% -384.42% -82.22% 832.50% -88.87% -53.79% -
  Horiz. % 42.95% -24.26% 8.53% 47.96% 5.14% 46.21% 100.00%
Tax -968 -8 -700 -1,800 -240 -1,268 -2,440 -14.27%
  YoY % -12,000.00% 98.86% 61.11% -650.00% 81.07% 48.03% -
  Horiz. % 39.67% 0.33% 28.69% 73.77% 9.84% 51.97% 100.00%
NP 3,040 -2,272 96 2,676 240 3,044 6,892 -12.75%
  YoY % 233.80% -2,466.67% -96.41% 1,015.00% -92.12% -55.83% -
  Horiz. % 44.11% -32.97% 1.39% 38.83% 3.48% 44.17% 100.00%
NP to SH 3,040 -2,272 96 2,676 240 3,044 6,892 -12.75%
  YoY % 233.80% -2,466.67% -96.41% 1,015.00% -92.12% -55.83% -
  Horiz. % 44.11% -32.97% 1.39% 38.83% 3.48% 44.17% 100.00%
Tax Rate 24.15 % - % 87.94 % 40.21 % 50.00 % 29.41 % 26.15 % -1.32%
  YoY % 0.00% 0.00% 118.70% -19.58% 70.01% 12.47% -
  Horiz. % 92.35% 0.00% 336.29% 153.77% 191.20% 112.47% 100.00%
Total Cost 31,864 39,332 26,728 28,744 27,968 32,440 40,252 -3.82%
  YoY % -18.99% 47.16% -7.01% 2.77% -13.79% -19.41% -
  Horiz. % 79.16% 97.71% 66.40% 71.41% 69.48% 80.59% 100.00%
Net Worth 55,067 55,067 57,436 58,004 56,535 54,065 53,131 0.60%
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 103.64% 103.64% 108.10% 109.17% 106.41% 101.76% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - 266 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 111.25 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 55,067 55,067 57,436 58,004 56,535 54,065 53,131 0.60%
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 103.64% 103.64% 108.10% 109.17% 106.41% 101.76% 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 8.71 % -6.13 % 0.36 % 8.52 % 0.85 % 8.58 % 14.62 % -8.27%
  YoY % 242.09% -1,802.78% -95.77% 902.35% -90.09% -41.31% -
  Horiz. % 59.58% -41.93% 2.46% 58.28% 5.81% 58.69% 100.00%
ROE 5.52 % -4.13 % 0.17 % 4.61 % 0.42 % 5.63 % 12.97 % -13.26%
  YoY % 233.66% -2,529.41% -96.31% 997.62% -92.54% -56.59% -
  Horiz. % 42.56% -31.84% 1.31% 35.54% 3.24% 43.41% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 10.46 11.10 8.04 9.41 8.45 10.63 14.13 -4.89%
  YoY % -5.77% 38.06% -14.56% 11.36% -20.51% -24.77% -
  Horiz. % 74.03% 78.56% 56.90% 66.60% 59.80% 75.23% 100.00%
EPS 0.92 -0.68 0.04 0.80 0.08 0.92 2.08 -12.71%
  YoY % 235.29% -1,800.00% -95.00% 900.00% -91.30% -55.77% -
  Horiz. % 44.23% -32.69% 1.92% 38.46% 3.85% 44.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1650 0.1650 0.1721 0.1738 0.1694 0.1620 0.1592 0.60%
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 103.64% 103.64% 108.10% 109.17% 106.41% 101.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 10.46 11.10 8.04 9.41 8.45 10.63 14.13 -4.89%
  YoY % -5.77% 38.06% -14.56% 11.36% -20.51% -24.77% -
  Horiz. % 74.03% 78.56% 56.90% 66.60% 59.80% 75.23% 100.00%
EPS 0.92 -0.68 0.04 0.80 0.08 0.92 2.08 -12.71%
  YoY % 235.29% -1,800.00% -95.00% 900.00% -91.30% -55.77% -
  Horiz. % 44.23% -32.69% 1.92% 38.46% 3.85% 44.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1650 0.1650 0.1721 0.1738 0.1694 0.1620 0.1592 0.60%
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 103.64% 103.64% 108.10% 109.17% 106.41% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.1350 0.2150 0.2150 0.2250 0.4550 0.2000 0.2500 -
P/RPS 1.29 1.94 2.67 2.39 5.38 1.88 1.77 -5.13%
  YoY % -33.51% -27.34% 11.72% -55.58% 186.17% 6.21% -
  Horiz. % 72.88% 109.60% 150.85% 135.03% 303.95% 106.21% 100.00%
P/EPS 14.82 -31.58 747.44 28.06 632.72 21.93 12.11 3.42%
  YoY % 146.93% -104.23% 2,563.72% -95.57% 2,785.18% 81.09% -
  Horiz. % 122.38% -260.78% 6,172.09% 231.71% 5,224.77% 181.09% 100.00%
EY 6.75 -3.17 0.13 3.56 0.16 4.56 8.26 -3.31%
  YoY % 312.93% -2,538.46% -96.35% 2,125.00% -96.49% -44.79% -
  Horiz. % 81.72% -38.38% 1.57% 43.10% 1.94% 55.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.18 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.82 1.30 1.25 1.29 2.69 1.23 1.57 -10.26%
  YoY % -36.92% 4.00% -3.10% -52.04% 118.70% -21.66% -
  Horiz. % 52.23% 82.80% 79.62% 82.17% 171.34% 78.34% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 19/12/18 20/12/17 20/12/16 21/12/15 23/12/14 18/12/13 20/12/12 -
Price 0.1250 0.2000 0.2300 0.2200 0.3450 0.2350 0.2200 -
P/RPS 1.20 1.80 2.86 2.34 4.08 2.21 1.56 -4.28%
  YoY % -33.33% -37.06% 22.22% -42.65% 84.62% 41.67% -
  Horiz. % 76.92% 115.38% 183.33% 150.00% 261.54% 141.67% 100.00%
P/EPS 13.72 -29.38 799.59 27.44 479.75 25.77 10.65 4.31%
  YoY % 146.70% -103.67% 2,813.96% -94.28% 1,761.66% 141.97% -
  Horiz. % 128.83% -275.87% 7,507.89% 257.65% 4,504.70% 241.97% 100.00%
EY 7.29 -3.40 0.13 3.64 0.21 3.88 9.39 -4.13%
  YoY % 314.41% -2,715.38% -96.43% 1,633.33% -94.59% -58.68% -
  Horiz. % 77.64% -36.21% 1.38% 38.76% 2.24% 41.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.23 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.76 1.21 1.34 1.27 2.04 1.45 1.38 -9.46%
  YoY % -37.19% -9.70% 5.51% -37.75% 40.69% 5.07% -
  Horiz. % 55.07% 87.68% 97.10% 92.03% 147.83% 105.07% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers