Highlights

[GREENYB] YoY Quarter Result on 2016-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 30-Apr-2016  [#3]
Profit Trend QoQ -     -112.22%    YoY -     -119.24%
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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
4. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
7. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
8. Azmin, 10 MPs to join PPBM amid signs of about-turn by PKR over support for Dr M save malaysia!!!
Partners & Brokers