Highlights

[GREENYB] YoY Cumulative Quarter Result on 2014-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     369.78%    YoY -     58.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Revenue 15,560 20,175 15,782 24,636 23,700 23,700 27,343 -10.65%
  YoY % -22.87% 27.84% -35.94% 3.95% 0.00% -13.32% -
  Horiz. % 56.91% 73.78% 57.72% 90.10% 86.68% 86.68% 100.00%
PBT 1,520 4,680 1,610 4,920 3,279 3,279 5,754 -23.35%
  YoY % -67.52% 190.68% -67.28% 50.05% 0.00% -43.01% -
  Horiz. % 26.42% 81.33% 27.98% 85.51% 56.99% 56.99% 100.00%
Tax -484 -1,597 -480 -1,345 -1,023 -1,023 -1,557 -20.82%
  YoY % 69.69% -232.71% 64.31% -31.48% 0.00% 34.30% -
  Horiz. % 31.09% 102.57% 30.83% 86.38% 65.70% 65.70% 100.00%
NP 1,036 3,083 1,130 3,575 2,256 2,256 4,197 -24.38%
  YoY % -66.40% 172.83% -68.39% 58.47% 0.00% -46.25% -
  Horiz. % 24.68% 73.46% 26.92% 85.18% 53.75% 53.75% 100.00%
NP to SH 1,036 3,083 1,130 3,575 2,256 2,256 4,197 -24.38%
  YoY % -66.40% 172.83% -68.39% 58.47% 0.00% -46.25% -
  Horiz. % 24.68% 73.46% 26.92% 85.18% 53.75% 53.75% 100.00%
Tax Rate 31.84 % 34.12 % 29.81 % 27.34 % 31.20 % 31.20 % 27.06 % 3.30%
  YoY % -6.68% 14.46% 9.03% -12.37% 0.00% 15.30% -
  Horiz. % 117.66% 126.09% 110.16% 101.03% 115.30% 115.30% 100.00%
Total Cost 14,524 17,092 14,652 21,061 21,444 21,444 23,146 -8.89%
  YoY % -15.02% 16.65% -30.43% -1.79% 0.00% -7.35% -
  Horiz. % 62.75% 73.84% 63.30% 90.99% 92.65% 92.65% 100.00%
Net Worth 56,335 57,970 53,999 64,578 50,327 - 47,199 3.60%
  YoY % -2.82% 7.35% -16.38% 28.32% 0.00% 0.00% -
  Horiz. % 119.36% 122.82% 114.41% 136.82% 106.63% 0.00% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 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
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Net Worth 56,335 57,970 53,999 64,578 50,327 - 47,199 3.60%
  YoY % -2.82% 7.35% -16.38% 28.32% 0.00% 0.00% -
  Horiz. % 119.36% 122.82% 114.41% 136.82% 106.63% 0.00% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,095 0.04%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.19% -
  Horiz. % 100.19% 100.19% 100.19% 100.19% 100.19% 100.19% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
NP Margin 6.66 % 15.28 % 7.16 % 14.51 % 9.52 % 9.52 % 15.35 % -15.36%
  YoY % -56.41% 113.41% -50.65% 52.42% 0.00% -37.98% -
  Horiz. % 43.39% 99.54% 46.64% 94.53% 62.02% 62.02% 100.00%
ROE 1.84 % 5.32 % 2.09 % 5.54 % 4.48 % - % 8.89 % -27.00%
  YoY % -65.41% 154.55% -62.27% 23.66% 0.00% 0.00% -
  Horiz. % 20.70% 59.84% 23.51% 62.32% 50.39% 0.00% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
RPS 4.66 6.05 4.73 7.38 7.10 7.10 8.21 -10.70%
  YoY % -22.98% 27.91% -35.91% 3.94% 0.00% -13.52% -
  Horiz. % 56.76% 73.69% 57.61% 89.89% 86.48% 86.48% 100.00%
EPS 0.31 0.92 0.34 1.07 0.68 0.68 1.26 -24.43%
  YoY % -66.30% 170.59% -68.22% 57.35% 0.00% -46.03% -
  Horiz. % 24.60% 73.02% 26.98% 84.92% 53.97% 53.97% 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 0.1688 0.1737 0.1618 0.1935 0.1508 - 0.1417 3.56%
  YoY % -2.82% 7.35% -16.38% 28.32% 0.00% 0.00% -
  Horiz. % 119.12% 122.58% 114.18% 136.56% 106.42% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
RPS 4.66 6.05 4.73 7.38 7.10 7.10 8.19 -10.65%
  YoY % -22.98% 27.91% -35.91% 3.94% 0.00% -13.31% -
  Horiz. % 56.90% 73.87% 57.75% 90.11% 86.69% 86.69% 100.00%
EPS 0.31 0.92 0.34 1.07 0.68 0.68 1.26 -24.43%
  YoY % -66.30% 170.59% -68.22% 57.35% 0.00% -46.03% -
  Horiz. % 24.60% 73.02% 26.98% 84.92% 53.97% 53.97% 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 0.1688 0.1737 0.1618 0.1935 0.1508 - 0.1414 3.60%
  YoY % -2.82% 7.35% -16.38% 28.32% 0.00% 0.00% -
  Horiz. % 119.38% 122.84% 114.43% 136.85% 106.65% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 29/03/13 31/01/12 -
Price 0.2400 0.2150 0.3250 0.2050 0.2150 0.2000 0.2200 -
P/RPS 5.15 3.56 6.87 2.78 3.03 2.82 2.68 13.94%
  YoY % 44.66% -48.18% 147.12% -8.25% 7.45% 5.22% -
  Horiz. % 192.16% 132.84% 256.34% 103.73% 113.06% 105.22% 100.00%
P/EPS 77.31 23.27 95.99 19.14 31.81 29.59 17.46 34.62%
  YoY % 232.23% -75.76% 401.52% -39.83% 7.50% 69.47% -
  Horiz. % 442.78% 133.28% 549.77% 109.62% 182.19% 169.47% 100.00%
EY 1.29 4.30 1.04 5.23 3.14 3.38 5.73 -25.76%
  YoY % -70.00% 313.46% -80.11% 66.56% -7.10% -41.01% -
  Horiz. % 22.51% 75.04% 18.15% 91.27% 54.80% 58.99% 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 1.42 1.24 2.01 1.06 1.43 0.00 1.55 -1.73%
  YoY % 14.52% -38.31% 89.62% -25.87% 0.00% 0.00% -
  Horiz. % 91.61% 80.00% 129.68% 68.39% 92.26% 0.00% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Date 23/03/17 25/03/16 19/03/15 24/03/14 21/03/13 - 22/03/12 -
Price 0.2300 0.2350 0.2900 0.2400 0.2150 0.0000 0.2600 -
P/RPS 4.93 3.89 6.13 3.25 3.03 0.00 3.17 9.22%
  YoY % 26.74% -36.54% 88.62% 7.26% 0.00% 0.00% -
  Horiz. % 155.52% 122.71% 193.38% 102.52% 95.58% 0.00% 100.00%
P/EPS 74.09 25.44 85.65 22.40 31.81 0.00 20.63 29.10%
  YoY % 191.23% -70.30% 282.37% -29.58% 0.00% 0.00% -
  Horiz. % 359.14% 123.32% 415.17% 108.58% 154.19% 0.00% 100.00%
EY 1.35 3.93 1.17 4.46 3.14 0.00 4.85 -22.55%
  YoY % -65.65% 235.90% -73.77% 42.04% 0.00% 0.00% -
  Horiz. % 27.84% 81.03% 24.12% 91.96% 64.74% 0.00% 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 1.36 1.35 1.79 1.24 1.43 0.00 1.83 -5.76%
  YoY % 0.74% -24.58% 44.35% -13.29% 0.00% 0.00% -
  Horiz. % 74.32% 73.77% 97.81% 67.76% 78.14% 0.00% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers