Highlights

[GREENYB] YoY Quarter Result on 2014-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     -33.48%    YoY -     -32.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 8,443 8,682 13,349 14,358 16,044 16,359 15,054 -9.18%
  YoY % -2.75% -34.96% -7.03% -10.51% -1.93% 8.67% -
  Horiz. % 56.08% 57.67% 88.67% 95.38% 106.58% 108.67% 100.00%
PBT 815 -397 2,080 2,498 3,429 3,681 3,699 -22.27%
  YoY % 305.29% -119.09% -16.73% -27.15% -6.85% -0.49% -
  Horiz. % 22.03% -10.73% 56.23% 67.53% 92.70% 99.51% 100.00%
Tax 139 102 -547 -626 -655 -1,092 -964 -
  YoY % 36.27% 118.65% 12.62% 4.43% 40.02% -13.28% -
  Horiz. % -14.42% -10.58% 56.74% 64.94% 67.95% 113.28% 100.00%
NP 954 -295 1,533 1,872 2,774 2,589 2,735 -16.09%
  YoY % 423.39% -119.24% -18.11% -32.52% 7.15% -5.34% -
  Horiz. % 34.88% -10.79% 56.05% 68.45% 101.43% 94.66% 100.00%
NP to SH 954 -295 1,533 1,872 2,774 2,589 2,735 -16.09%
  YoY % 423.39% -119.24% -18.11% -32.52% 7.15% -5.34% -
  Horiz. % 34.88% -10.79% 56.05% 68.45% 101.43% 94.66% 100.00%
Tax Rate -17.06 % - % 26.30 % 25.06 % 19.10 % 29.67 % 26.06 % -
  YoY % 0.00% 0.00% 4.95% 31.20% -35.63% 13.85% -
  Horiz. % -65.46% 0.00% 100.92% 96.16% 73.29% 113.85% 100.00%
Total Cost 7,489 8,977 11,816 12,486 13,270 13,770 12,319 -7.95%
  YoY % -16.58% -24.03% -5.37% -5.91% -3.63% 11.78% -
  Horiz. % 60.79% 72.87% 95.92% 101.36% 107.72% 111.78% 100.00%
Net Worth 57,269 57,503 55,534 55,400 53,098 49,894 44,887 4.14%
  YoY % -0.41% 3.55% 0.24% 4.34% 6.42% 11.15% -
  Horiz. % 127.59% 128.11% 123.72% 123.42% 118.29% 111.15% 100.00%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 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
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 57,269 57,503 55,534 55,400 53,098 49,894 44,887 4.14%
  YoY % -0.41% 3.55% 0.24% 4.34% 6.42% 11.15% -
  Horiz. % 127.59% 128.11% 123.72% 123.42% 118.29% 111.15% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 165,757 12.36%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 101.34% -
  Horiz. % 201.34% 201.34% 201.34% 201.34% 201.34% 201.34% 100.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 11.30 % -3.40 % 11.48 % 13.04 % 17.29 % 15.83 % 18.17 % -7.60%
  YoY % 432.35% -129.62% -11.96% -24.58% 9.22% -12.88% -
  Horiz. % 62.19% -18.71% 63.18% 71.77% 95.16% 87.12% 100.00%
ROE 1.67 % -0.51 % 2.76 % 3.38 % 5.22 % 5.19 % 6.09 % -19.38%
  YoY % 427.45% -118.48% -18.34% -35.25% 0.58% -14.78% -
  Horiz. % 27.42% -8.37% 45.32% 55.50% 85.71% 85.22% 100.00%
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 2.53 2.60 4.00 4.30 4.81 4.90 9.08 -19.17%
  YoY % -2.69% -35.00% -6.98% -10.60% -1.84% -46.04% -
  Horiz. % 27.86% 28.63% 44.05% 47.36% 52.97% 53.96% 100.00%
EPS 0.29 -0.09 0.46 0.56 0.83 0.78 1.65 -25.14%
  YoY % 422.22% -119.57% -17.86% -32.53% 6.41% -52.73% -
  Horiz. % 17.58% -5.45% 27.88% 33.94% 50.30% 47.27% 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 0.1716 0.1723 0.1664 0.1660 0.1591 0.1495 0.2708 -7.32%
  YoY % -0.41% 3.55% 0.24% 4.34% 6.42% -44.79% -
  Horiz. % 63.37% 63.63% 61.45% 61.30% 58.75% 55.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 2.53 2.60 4.00 4.30 4.81 4.90 4.51 -9.18%
  YoY % -2.69% -35.00% -6.98% -10.60% -1.84% 8.65% -
  Horiz. % 56.10% 57.65% 88.69% 95.34% 106.65% 108.65% 100.00%
EPS 0.29 -0.09 0.46 0.56 0.83 0.78 0.82 -15.89%
  YoY % 422.22% -119.57% -17.86% -32.53% 6.41% -4.88% -
  Horiz. % 35.37% -10.98% 56.10% 68.29% 101.22% 95.12% 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 0.1716 0.1723 0.1664 0.1660 0.1591 0.1495 0.1345 4.14%
  YoY % -0.41% 3.55% 0.24% 4.34% 6.42% 11.15% -
  Horiz. % 127.58% 128.10% 123.72% 123.42% 118.29% 111.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.2300 0.2550 0.2700 0.2500 0.1900 0.2300 0.2500 -
P/RPS 9.09 9.80 6.75 5.81 3.95 4.69 2.75 22.03%
  YoY % -7.24% 45.19% 16.18% 47.09% -15.78% 70.55% -
  Horiz. % 330.55% 356.36% 245.45% 211.27% 143.64% 170.55% 100.00%
P/EPS 80.46 -288.49 58.78 44.57 22.86 29.65 15.15 32.05%
  YoY % 127.89% -590.80% 31.88% 94.97% -22.90% 95.71% -
  Horiz. % 531.09% -1,904.22% 387.99% 294.19% 150.89% 195.71% 100.00%
EY 1.24 -0.35 1.70 2.24 4.37 3.37 6.60 -24.30%
  YoY % 454.29% -120.59% -24.11% -48.74% 29.67% -48.94% -
  Horiz. % 18.79% -5.30% 25.76% 33.94% 66.21% 51.06% 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 1.34 1.48 1.62 1.51 1.19 1.54 0.92 6.46%
  YoY % -9.46% -8.64% 7.28% 26.89% -22.73% 67.39% -
  Horiz. % 145.65% 160.87% 176.09% 164.13% 129.35% 167.39% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 22/06/17 21/06/16 25/06/15 24/06/14 20/06/13 22/06/12 23/06/11 -
Price 0.2100 0.2600 0.2150 0.2850 0.2000 0.2300 0.2400 -
P/RPS 8.30 9.99 5.38 6.62 4.16 4.69 2.64 21.01%
  YoY % -16.92% 85.69% -18.73% 59.13% -11.30% 77.65% -
  Horiz. % 314.39% 378.41% 203.79% 250.76% 157.58% 177.65% 100.00%
P/EPS 73.46 -294.14 46.81 50.81 24.06 29.65 14.55 30.95%
  YoY % 124.97% -728.37% -7.87% 111.18% -18.85% 103.78% -
  Horiz. % 504.88% -2,021.58% 321.72% 349.21% 165.36% 203.78% 100.00%
EY 1.36 -0.34 2.14 1.97 4.16 3.37 6.87 -23.64%
  YoY % 500.00% -115.89% 8.63% -52.64% 23.44% -50.95% -
  Horiz. % 19.80% -4.95% 31.15% 28.68% 60.55% 49.05% 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 1.22 1.51 1.29 1.72 1.26 1.54 0.89 5.39%
  YoY % -19.21% 17.05% -25.00% 36.51% -18.18% 73.03% -
  Horiz. % 137.08% 169.66% 144.94% 193.26% 141.57% 173.03% 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.
 


 

151  115  389  1542 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5J 0.285+0.04 
 HSI-C5P 0.375+0.03 
 IWCITY 1.08+0.02 
 SMTRACK 0.21+0.005 
 FOCUS 0.180.00 
 EKOVEST 0.85+0.005 
 HSI-H6Q 0.255-0.03 
 HPMT 0.4550.00 
 VSOLAR 0.1850.00 
 PCCS 0.585+0.015 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. This One Habit Will Make You Poor Forever Good Articles to Share
7. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers