Highlights

[GREENYB] YoY Quarter Result on 2018-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Jan-2018  [#2]
Profit Trend QoQ -     181.69%    YoY -     -54.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 9,533 11,076 8,854 12,321 8,730 15,765 11,914 -3.65%
  YoY % -13.93% 25.10% -28.14% 41.13% -44.62% 32.32% -
  Horiz. % 80.02% 92.97% 74.32% 103.42% 73.28% 132.32% 100.00%
PBT 347 462 1,321 3,562 1,490 3,842 946 -15.39%
  YoY % -24.89% -65.03% -62.91% 139.06% -61.22% 306.13% -
  Horiz. % 36.68% 48.84% 139.64% 376.53% 157.51% 406.13% 100.00%
Tax -151 2 -309 -1,148 -420 -1,028 -413 -15.43%
  YoY % -7,650.00% 100.65% 73.08% -173.33% 59.14% -148.91% -
  Horiz. % 36.56% -0.48% 74.82% 277.97% 101.69% 248.91% 100.00%
NP 196 464 1,012 2,414 1,070 2,814 533 -15.35%
  YoY % -57.76% -54.15% -58.08% 125.61% -61.98% 427.95% -
  Horiz. % 36.77% 87.05% 189.87% 452.91% 200.75% 527.95% 100.00%
NP to SH 196 464 1,012 2,414 1,070 2,814 533 -15.35%
  YoY % -57.76% -54.15% -58.08% 125.61% -61.98% 427.95% -
  Horiz. % 36.77% 87.05% 189.87% 452.91% 200.75% 527.95% 100.00%
Tax Rate 43.52 % -0.43 % 23.39 % 32.23 % 28.19 % 26.76 % 43.66 % -0.05%
  YoY % 10,220.93% -101.84% -27.43% 14.33% 5.34% -38.71% -
  Horiz. % 99.68% -0.98% 53.57% 73.82% 64.57% 61.29% 100.00%
Total Cost 9,337 10,612 7,842 9,907 7,660 12,951 11,381 -3.24%
  YoY % -12.01% 35.32% -20.84% 29.33% -40.85% 13.79% -
  Horiz. % 82.04% 93.24% 68.90% 87.05% 67.31% 113.79% 100.00%
Net Worth 55,400 54,733 56,335 57,970 53,999 64,578 50,327 1.61%
  YoY % 1.22% -2.84% -2.82% 7.35% -16.38% 28.32% -
  Horiz. % 110.08% 108.75% 111.94% 115.19% 107.29% 128.32% 100.00%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 55,400 54,733 56,335 57,970 53,999 64,578 50,327 1.61%
  YoY % 1.22% -2.84% -2.82% 7.35% -16.38% 28.32% -
  Horiz. % 110.08% 108.75% 111.94% 115.19% 107.29% 128.32% 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
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 2.06 % 4.19 % 11.43 % 19.59 % 12.26 % 17.85 % 4.47 % -12.11%
  YoY % -50.84% -63.34% -41.65% 59.79% -31.32% 299.33% -
  Horiz. % 46.09% 93.74% 255.70% 438.26% 274.27% 399.33% 100.00%
ROE 0.35 % 0.85 % 1.80 % 4.16 % 1.98 % 4.36 % 1.06 % -16.86%
  YoY % -58.82% -52.78% -56.73% 110.10% -54.59% 311.32% -
  Horiz. % 33.02% 80.19% 169.81% 392.45% 186.79% 411.32% 100.00%
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 2.86 3.32 2.65 3.69 2.62 4.72 3.57 -3.63%
  YoY % -13.86% 25.28% -28.18% 40.84% -44.49% 32.21% -
  Horiz. % 80.11% 93.00% 74.23% 103.36% 73.39% 132.21% 100.00%
EPS 0.06 0.14 0.30 0.72 0.32 0.84 0.16 -15.07%
  YoY % -57.14% -53.33% -58.33% 125.00% -61.90% 425.00% -
  Horiz. % 37.50% 87.50% 187.50% 450.00% 200.00% 525.00% 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 0.1660 0.1640 0.1688 0.1737 0.1618 0.1935 0.1508 1.61%
  YoY % 1.22% -2.84% -2.82% 7.35% -16.38% 28.32% -
  Horiz. % 110.08% 108.75% 111.94% 115.19% 107.29% 128.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 2.86 3.32 2.65 3.69 2.62 4.72 3.57 -3.63%
  YoY % -13.86% 25.28% -28.18% 40.84% -44.49% 32.21% -
  Horiz. % 80.11% 93.00% 74.23% 103.36% 73.39% 132.21% 100.00%
EPS 0.06 0.14 0.30 0.72 0.32 0.84 0.16 -15.07%
  YoY % -57.14% -53.33% -58.33% 125.00% -61.90% 425.00% -
  Horiz. % 37.50% 87.50% 187.50% 450.00% 200.00% 525.00% 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 0.1660 0.1640 0.1688 0.1737 0.1618 0.1935 0.1508 1.61%
  YoY % 1.22% -2.84% -2.82% 7.35% -16.38% 28.32% -
  Horiz. % 110.08% 108.75% 111.94% 115.19% 107.29% 128.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.1150 0.1850 0.2400 0.2150 0.3250 0.2050 0.2150 -
P/RPS 4.03 5.57 9.05 5.82 12.42 4.34 6.02 -6.47%
  YoY % -27.65% -38.45% 55.50% -53.14% 186.18% -27.91% -
  Horiz. % 66.94% 92.52% 150.33% 96.68% 206.31% 72.09% 100.00%
P/EPS 195.82 133.06 79.15 29.72 101.37 24.31 134.62 6.44%
  YoY % 47.17% 68.11% 166.32% -70.68% 316.99% -81.94% -
  Horiz. % 145.46% 98.84% 58.80% 22.08% 75.30% 18.06% 100.00%
EY 0.51 0.75 1.26 3.36 0.99 4.11 0.74 -6.01%
  YoY % -32.00% -40.48% -62.50% 239.39% -75.91% 455.41% -
  Horiz. % 68.92% 101.35% 170.27% 454.05% 133.78% 555.41% 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 0.69 1.13 1.42 1.24 2.01 1.06 1.43 -11.43%
  YoY % -38.94% -20.42% 14.52% -38.31% 89.62% -25.87% -
  Horiz. % 48.25% 79.02% 99.30% 86.71% 140.56% 74.13% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 28/03/19 22/03/18 23/03/17 25/03/16 19/03/15 24/03/14 21/03/13 -
Price 0.1400 0.1750 0.2300 0.2350 0.2900 0.2400 0.2150 -
P/RPS 4.90 5.27 8.67 6.37 11.09 5.08 6.02 -3.37%
  YoY % -7.02% -39.22% 36.11% -42.56% 118.31% -15.61% -
  Horiz. % 81.40% 87.54% 144.02% 105.81% 184.22% 84.39% 100.00%
P/EPS 238.39 125.87 75.85 32.49 90.45 28.46 134.62 9.99%
  YoY % 89.39% 65.95% 133.46% -64.08% 217.81% -78.86% -
  Horiz. % 177.08% 93.50% 56.34% 24.13% 67.19% 21.14% 100.00%
EY 0.42 0.79 1.32 3.08 1.11 3.51 0.74 -9.00%
  YoY % -46.84% -40.15% -57.14% 177.48% -68.38% 374.32% -
  Horiz. % 56.76% 106.76% 178.38% 416.22% 150.00% 474.32% 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 0.84 1.07 1.36 1.35 1.79 1.24 1.43 -8.48%
  YoY % -21.50% -21.32% 0.74% -24.58% 44.35% -13.29% -
  Horiz. % 58.74% 74.83% 95.10% 94.41% 125.17% 86.71% 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.
 


 

384  359  519  1006 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.02 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers