Highlights

[GREENYB] YoY TTM Result on 2015-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 19-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jan-2015  [#2]
Profit Trend QoQ -     -31.23%    YoY -     -40.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 CAGR
Revenue 35,455 32,685 48,649 42,917 48,706 52,061 47,616 -5.91%
  YoY % 8.47% -32.81% 13.36% -11.89% -6.44% 9.34% -
  Horiz. % 74.46% 68.64% 102.17% 90.13% 102.29% 109.34% 100.00%
PBT -1,027 524 9,051 5,397 8,777 8,815 6,080 -
  YoY % -295.99% -94.21% 67.70% -38.51% -0.43% 44.98% -
  Horiz. % -16.89% 8.62% 148.87% 88.77% 144.36% 144.98% 100.00%
Tax 108 38 -2,700 -1,557 -2,332 -2,433 -1,754 -
  YoY % 184.21% 101.41% -73.41% 33.23% 4.15% -38.71% -
  Horiz. % -6.16% -2.17% 153.93% 88.77% 132.95% 138.71% 100.00%
NP -919 562 6,351 3,840 6,445 6,382 4,326 -
  YoY % -263.52% -91.15% 65.39% -40.42% 0.99% 47.53% -
  Horiz. % -21.24% 12.99% 146.81% 88.77% 148.98% 147.53% 100.00%
NP to SH -919 562 6,351 3,840 6,445 6,382 4,326 -
  YoY % -263.52% -91.15% 65.39% -40.42% 0.99% 47.53% -
  Horiz. % -21.24% 12.99% 146.81% 88.77% 148.98% 147.53% 100.00%
Tax Rate - % -7.25 % 29.83 % 28.85 % 26.57 % 27.60 % 28.85 % -
  YoY % 0.00% -124.30% 3.40% 8.58% -3.73% -4.33% -
  Horiz. % 0.00% -25.13% 103.40% 100.00% 92.10% 95.67% 100.00%
Total Cost 36,374 32,123 42,298 39,077 42,261 45,679 43,290 -3.53%
  YoY % 13.23% -24.06% 8.24% -7.53% -7.48% 5.52% -
  Horiz. % 84.02% 74.20% 97.71% 90.27% 97.62% 105.52% 100.00%
Net Worth 54,733 56,335 57,970 53,999 64,578 50,327 - -
  YoY % -2.84% -2.82% 7.35% -16.38% 28.32% 0.00% -
  Horiz. % 108.75% 111.94% 115.19% 107.29% 128.32% 100.00% -
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 CAGR
Div 0 0 0 66 3,337 3,337 3,337 -
  YoY % 0.00% 0.00% 0.00% -98.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 1.74 % 51.78 % 52.29 % 77.15 % -
  YoY % 0.00% 0.00% 0.00% -96.64% -0.98% -32.22% -
  Horiz. % 0.00% 0.00% 0.00% 2.26% 67.12% 67.78% 100.00%
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 CAGR
Net Worth 54,733 56,335 57,970 53,999 64,578 50,327 - -
  YoY % -2.84% -2.82% 7.35% -16.38% 28.32% 0.00% -
  Horiz. % 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 CAGR
NP Margin -2.59 % 1.72 % 13.05 % 8.95 % 13.23 % 12.26 % 9.09 % -
  YoY % -250.58% -86.82% 45.81% -32.35% 7.91% 34.87% -
  Horiz. % -28.49% 18.92% 143.56% 98.46% 145.54% 134.87% 100.00%
ROE -1.68 % 1.00 % 10.96 % 7.11 % 9.98 % 12.68 % - % -
  YoY % -268.00% -90.88% 54.15% -28.76% -21.29% 0.00% -
  Horiz. % -13.25% 7.89% 86.44% 56.07% 78.71% 100.00% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 CAGR
RPS 10.62 9.79 14.58 12.86 14.59 15.60 14.27 -5.92%
  YoY % 8.48% -32.85% 13.37% -11.86% -6.47% 9.32% -
  Horiz. % 74.42% 68.61% 102.17% 90.12% 102.24% 109.32% 100.00%
EPS -0.28 0.17 1.90 1.15 1.93 1.91 1.30 -
  YoY % -264.71% -91.05% 65.22% -40.41% 1.05% 46.92% -
  Horiz. % -21.54% 13.08% 146.15% 88.46% 148.46% 146.92% 100.00%
DPS 0.00 0.00 0.00 0.02 1.00 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% -98.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2.00% 100.00% 100.00% 100.00%
NAPS 0.1640 0.1688 0.1737 0.1618 0.1935 0.1508 - -
  YoY % -2.84% -2.82% 7.35% -16.38% 28.32% 0.00% -
  Horiz. % 108.75% 111.94% 115.19% 107.29% 128.32% 100.00% -
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 CAGR
RPS 10.62 9.79 14.58 12.86 14.59 15.60 14.27 -5.92%
  YoY % 8.48% -32.85% 13.37% -11.86% -6.47% 9.32% -
  Horiz. % 74.42% 68.61% 102.17% 90.12% 102.24% 109.32% 100.00%
EPS -0.28 0.17 1.90 1.15 1.93 1.91 1.30 -
  YoY % -264.71% -91.05% 65.22% -40.41% 1.05% 46.92% -
  Horiz. % -21.54% 13.08% 146.15% 88.46% 148.46% 146.92% 100.00%
DPS 0.00 0.00 0.00 0.02 1.00 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% -98.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 2.00% 100.00% 100.00% 100.00%
NAPS 0.1640 0.1688 0.1737 0.1618 0.1935 0.1508 - -
  YoY % -2.84% -2.82% 7.35% -16.38% 28.32% 0.00% -
  Horiz. % 108.75% 111.94% 115.19% 107.29% 128.32% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 29/03/13 -
Price 0.1850 0.2400 0.2150 0.3250 0.2050 0.2150 0.2000 -
P/RPS 1.74 2.45 1.47 2.53 1.40 1.38 1.40 4.59%
  YoY % -28.98% 66.67% -41.90% 80.71% 1.45% -1.43% -
  Horiz. % 124.29% 175.00% 105.00% 180.71% 100.00% 98.57% 100.00%
P/EPS -67.18 142.52 11.30 28.25 10.62 11.24 15.43 -
  YoY % -147.14% 1,161.24% -60.00% 166.01% -5.52% -27.15% -
  Horiz. % -435.39% 923.66% 73.23% 183.08% 68.83% 72.85% 100.00%
EY -1.49 0.70 8.85 3.54 9.42 8.89 6.48 -
  YoY % -312.86% -92.09% 150.00% -62.42% 5.96% 37.19% -
  Horiz. % -22.99% 10.80% 136.57% 54.63% 145.37% 137.19% 100.00%
DY 0.00 0.00 0.00 0.06 4.88 4.65 5.00 -
  YoY % 0.00% 0.00% 0.00% -98.77% 4.95% -7.00% -
  Horiz. % 0.00% 0.00% 0.00% 1.20% 97.60% 93.00% 100.00%
P/NAPS 1.13 1.42 1.24 2.01 1.06 1.43 0.00 -
  YoY % -20.42% 14.52% -38.31% 89.62% -25.87% 0.00% -
  Horiz. % 79.02% 99.30% 86.71% 140.56% 74.13% 100.00% -
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 CAGR
Date 22/03/18 23/03/17 25/03/16 19/03/15 24/03/14 21/03/13 - -
Price 0.1750 0.2300 0.2350 0.2900 0.2400 0.2150 0.0000 -
P/RPS 1.65 2.35 1.61 2.26 1.64 1.38 0.00 -
  YoY % -29.79% 45.96% -28.76% 37.80% 18.84% 0.00% -
  Horiz. % 119.57% 170.29% 116.67% 163.77% 118.84% 100.00% -
P/EPS -63.55 136.58 12.35 25.20 12.43 11.24 0.00 -
  YoY % -146.53% 1,005.91% -50.99% 102.74% 10.59% 0.00% -
  Horiz. % -565.39% 1,215.12% 109.88% 224.20% 110.59% 100.00% -
EY -1.57 0.73 8.10 3.97 8.05 8.89 0.00 -
  YoY % -315.07% -90.99% 104.03% -50.68% -9.45% 0.00% -
  Horiz. % -17.66% 8.21% 91.11% 44.66% 90.55% 100.00% -
DY 0.00 0.00 0.00 0.07 4.17 4.65 0.00 -
  YoY % 0.00% 0.00% 0.00% -98.32% -10.32% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1.51% 89.68% 100.00% -
P/NAPS 1.07 1.36 1.35 1.79 1.24 1.43 0.00 -
  YoY % -21.32% 0.74% -24.58% 44.35% -13.29% 0.00% -
  Horiz. % 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers