Highlights

[GREENYB] YoY TTM 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 -     -28.78%    YoY -     29.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 38,421 32,446 43,982 41,908 47,020 51,658 53,398 -5.34%
  YoY % 18.42% -26.23% 4.95% -10.87% -8.98% -3.26% -
  Horiz. % 71.95% 60.76% 82.37% 78.48% 88.06% 96.74% 100.00%
PBT -962 1,736 6,574 4,979 7,846 7,654 10,639 -
  YoY % -155.41% -73.59% 32.03% -36.54% 2.51% -28.06% -
  Horiz. % -9.04% 16.32% 61.79% 46.80% 73.75% 71.94% 100.00%
Tax -593 75 -2,051 -1,478 -2,303 -2,091 -2,555 -21.60%
  YoY % -890.67% 103.66% -38.77% 35.82% -10.14% 18.16% -
  Horiz. % 23.21% -2.94% 80.27% 57.85% 90.14% 81.84% 100.00%
NP -1,555 1,811 4,523 3,501 5,543 5,563 8,084 -
  YoY % -185.86% -59.96% 29.19% -36.84% -0.36% -31.19% -
  Horiz. % -19.24% 22.40% 55.95% 43.31% 68.57% 68.81% 100.00%
NP to SH -1,555 1,811 4,523 3,501 5,543 5,563 8,084 -
  YoY % -185.86% -59.96% 29.19% -36.84% -0.36% -31.19% -
  Horiz. % -19.24% 22.40% 55.95% 43.31% 68.57% 68.81% 100.00%
Tax Rate - % -4.32 % 31.20 % 29.68 % 29.35 % 27.32 % 24.02 % -
  YoY % 0.00% -113.85% 5.12% 1.12% 7.43% 13.74% -
  Horiz. % 0.00% -17.99% 129.89% 123.56% 122.19% 113.74% 100.00%
Total Cost 39,976 30,635 39,459 38,407 41,477 46,095 45,314 -2.07%
  YoY % 30.49% -22.36% 2.74% -7.40% -10.02% 1.72% -
  Horiz. % 88.22% 67.61% 87.08% 84.76% 91.53% 101.72% 100.00%
Net Worth 55,067 57,269 57,503 55,534 55,400 53,098 49,894 1.66%
  YoY % -3.85% -0.41% 3.55% 0.24% 4.34% 6.42% -
  Horiz. % 110.37% 114.78% 115.25% 111.30% 111.04% 106.42% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 0 0 0 66 3,337 0 0 -
  YoY % 0.00% 0.00% 0.00% -98.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2.00% 100.00% - -
Div Payout % - % - % - % 1.91 % 60.21 % - % - % -
  YoY % 0.00% 0.00% 0.00% -96.83% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 3.17% 100.00% - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 55,067 57,269 57,503 55,534 55,400 53,098 49,894 1.66%
  YoY % -3.85% -0.41% 3.55% 0.24% 4.34% 6.42% -
  Horiz. % 110.37% 114.78% 115.25% 111.30% 111.04% 106.42% 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
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -4.05 % 5.58 % 10.28 % 8.35 % 11.79 % 10.77 % 15.14 % -
  YoY % -172.58% -45.72% 23.11% -29.18% 9.47% -28.86% -
  Horiz. % -26.75% 36.86% 67.90% 55.15% 77.87% 71.14% 100.00%
ROE -2.82 % 3.16 % 7.87 % 6.30 % 10.01 % 10.48 % 16.20 % -
  YoY % -189.24% -59.85% 24.92% -37.06% -4.48% -35.31% -
  Horiz. % -17.41% 19.51% 48.58% 38.89% 61.79% 64.69% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 11.51 9.72 13.18 12.56 14.09 15.48 16.00 -5.34%
  YoY % 18.42% -26.25% 4.94% -10.86% -8.98% -3.25% -
  Horiz. % 71.94% 60.75% 82.38% 78.50% 88.06% 96.75% 100.00%
EPS -0.47 0.54 1.36 1.05 1.66 1.67 2.42 -
  YoY % -187.04% -60.29% 29.52% -36.75% -0.60% -30.99% -
  Horiz. % -19.42% 22.31% 56.20% 43.39% 68.60% 69.01% 100.00%
DPS 0.00 0.00 0.00 0.02 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -98.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2.00% 100.00% - -
NAPS 0.1650 0.1716 0.1723 0.1664 0.1660 0.1591 0.1495 1.66%
  YoY % -3.85% -0.41% 3.55% 0.24% 4.34% 6.42% -
  Horiz. % 110.37% 114.78% 115.25% 111.30% 111.04% 106.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 11.51 9.72 13.18 12.56 14.09 15.48 16.00 -5.34%
  YoY % 18.42% -26.25% 4.94% -10.86% -8.98% -3.25% -
  Horiz. % 71.94% 60.75% 82.38% 78.50% 88.06% 96.75% 100.00%
EPS -0.47 0.54 1.36 1.05 1.66 1.67 2.42 -
  YoY % -187.04% -60.29% 29.52% -36.75% -0.60% -30.99% -
  Horiz. % -19.42% 22.31% 56.20% 43.39% 68.60% 69.01% 100.00%
DPS 0.00 0.00 0.00 0.02 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -98.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2.00% 100.00% - -
NAPS 0.1650 0.1716 0.1723 0.1664 0.1660 0.1591 0.1495 1.66%
  YoY % -3.85% -0.41% 3.55% 0.24% 4.34% 6.42% -
  Horiz. % 110.37% 114.78% 115.25% 111.30% 111.04% 106.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.1650 0.2300 0.2550 0.2700 0.2500 0.1900 0.2300 -
P/RPS 1.43 2.37 1.93 2.15 1.77 1.23 1.44 -0.12%
  YoY % -39.66% 22.80% -10.23% 21.47% 43.90% -14.58% -
  Horiz. % 99.31% 164.58% 134.03% 149.31% 122.92% 85.42% 100.00%
P/EPS -35.41 42.39 18.82 25.74 15.05 11.40 9.50 -
  YoY % -183.53% 125.24% -26.88% 71.03% 32.02% 20.00% -
  Horiz. % -372.74% 446.21% 198.11% 270.95% 158.42% 120.00% 100.00%
EY -2.82 2.36 5.31 3.89 6.64 8.77 10.53 -
  YoY % -219.49% -55.56% 36.50% -41.42% -24.29% -16.71% -
  Horiz. % -26.78% 22.41% 50.43% 36.94% 63.06% 83.29% 100.00%
DY 0.00 0.00 0.00 0.07 4.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -98.25% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1.75% 100.00% - -
P/NAPS 1.00 1.34 1.48 1.62 1.51 1.19 1.54 -6.94%
  YoY % -25.37% -9.46% -8.64% 7.28% 26.89% -22.73% -
  Horiz. % 64.94% 87.01% 96.10% 105.19% 98.05% 77.27% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 21/06/18 22/06/17 21/06/16 25/06/15 24/06/14 - 22/06/12 -
Price 0.1600 0.2100 0.2600 0.2150 0.2850 0.0000 0.2300 -
P/RPS 1.39 2.16 1.97 1.71 2.02 0.00 1.44 -0.59%
  YoY % -35.65% 9.64% 15.20% -15.35% 0.00% 0.00% -
  Horiz. % 96.53% 150.00% 136.81% 118.75% 140.28% 0.00% 100.00%
P/EPS -34.34 38.70 19.18 20.50 17.16 0.00 9.50 -
  YoY % -188.73% 101.77% -6.44% 19.46% 0.00% 0.00% -
  Horiz. % -361.47% 407.37% 201.89% 215.79% 180.63% 0.00% 100.00%
EY -2.91 2.58 5.21 4.88 5.83 0.00 10.53 -
  YoY % -212.79% -50.48% 6.76% -16.30% 0.00% 0.00% -
  Horiz. % -27.64% 24.50% 49.48% 46.34% 55.37% 0.00% 100.00%
DY 0.00 0.00 0.00 0.09 3.51 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -97.44% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2.56% 100.00% - -
P/NAPS 0.97 1.22 1.51 1.29 1.72 0.00 1.54 -7.41%
  YoY % -20.49% -19.21% 17.05% -25.00% 0.00% 0.00% -
  Horiz. % 62.99% 79.22% 98.05% 83.77% 111.69% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers