Highlights

[GREENYB] YoY TTM Result on 2017-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jan-2017  [#2]
Profit Trend QoQ -     -71.38%    YoY -     -91.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 40,428 35,455 32,685 48,649 42,917 48,706 52,061 -4.13%
  YoY % 14.03% 8.47% -32.81% 13.36% -11.89% -6.44% -
  Horiz. % 77.66% 68.10% 62.78% 93.45% 82.44% 93.56% 100.00%
PBT 1,598 -1,027 524 9,051 5,397 8,777 8,815 -24.76%
  YoY % 255.60% -295.99% -94.21% 67.70% -38.51% -0.43% -
  Horiz. % 18.13% -11.65% 5.94% 102.68% 61.23% 99.57% 100.00%
Tax -933 108 38 -2,700 -1,557 -2,332 -2,433 -14.76%
  YoY % -963.89% 184.21% 101.41% -73.41% 33.23% 4.15% -
  Horiz. % 38.35% -4.44% -1.56% 110.97% 64.00% 95.85% 100.00%
NP 665 -919 562 6,351 3,840 6,445 6,382 -31.39%
  YoY % 172.36% -263.52% -91.15% 65.39% -40.42% 0.99% -
  Horiz. % 10.42% -14.40% 8.81% 99.51% 60.17% 100.99% 100.00%
NP to SH 665 -919 562 6,351 3,840 6,445 6,382 -31.39%
  YoY % 172.36% -263.52% -91.15% 65.39% -40.42% 0.99% -
  Horiz. % 10.42% -14.40% 8.81% 99.51% 60.17% 100.99% 100.00%
Tax Rate 58.39 % - % -7.25 % 29.83 % 28.85 % 26.57 % 27.60 % 13.30%
  YoY % 0.00% 0.00% -124.30% 3.40% 8.58% -3.73% -
  Horiz. % 211.56% 0.00% -26.27% 108.08% 104.53% 96.27% 100.00%
Total Cost 39,763 36,374 32,123 42,298 39,077 42,261 45,679 -2.28%
  YoY % 9.32% 13.23% -24.06% 8.24% -7.53% -7.48% -
  Horiz. % 87.05% 79.63% 70.32% 92.60% 85.55% 92.52% 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 0 0 0 0 66 3,337 3,337 -
  YoY % 0.00% 0.00% 0.00% 0.00% -98.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2.00% 100.00% 100.00%
Div Payout % - % - % - % - % 1.74 % 51.78 % 52.29 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -96.64% -0.98% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 3.33% 99.02% 100.00%
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 1.64 % -2.59 % 1.72 % 13.05 % 8.95 % 13.23 % 12.26 % -28.47%
  YoY % 163.32% -250.58% -86.82% 45.81% -32.35% 7.91% -
  Horiz. % 13.38% -21.13% 14.03% 106.44% 73.00% 107.91% 100.00%
ROE 1.20 % -1.68 % 1.00 % 10.96 % 7.11 % 9.98 % 12.68 % -32.48%
  YoY % 171.43% -268.00% -90.88% 54.15% -28.76% -21.29% -
  Horiz. % 9.46% -13.25% 7.89% 86.44% 56.07% 78.71% 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 12.11 10.62 9.79 14.58 12.86 14.59 15.60 -4.13%
  YoY % 14.03% 8.48% -32.85% 13.37% -11.86% -6.47% -
  Horiz. % 77.63% 68.08% 62.76% 93.46% 82.44% 93.53% 100.00%
EPS 0.20 -0.28 0.17 1.90 1.15 1.93 1.91 -31.33%
  YoY % 171.43% -264.71% -91.05% 65.22% -40.41% 1.05% -
  Horiz. % 10.47% -14.66% 8.90% 99.48% 60.21% 101.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.02 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -98.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2.00% 100.00% 100.00%
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 - 333,571
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 12.11 10.62 9.79 14.58 12.86 14.59 15.60 -4.13%
  YoY % 14.03% 8.48% -32.85% 13.37% -11.86% -6.47% -
  Horiz. % 77.63% 68.08% 62.76% 93.46% 82.44% 93.53% 100.00%
EPS 0.20 -0.28 0.17 1.90 1.15 1.93 1.91 -31.33%
  YoY % 171.43% -264.71% -91.05% 65.22% -40.41% 1.05% -
  Horiz. % 10.47% -14.66% 8.90% 99.48% 60.21% 101.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.02 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -98.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2.00% 100.00% 100.00%
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 0.95 1.74 2.45 1.47 2.53 1.40 1.38 -6.03%
  YoY % -45.40% -28.98% 66.67% -41.90% 80.71% 1.45% -
  Horiz. % 68.84% 126.09% 177.54% 106.52% 183.33% 101.45% 100.00%
P/EPS 57.71 -67.18 142.52 11.30 28.25 10.62 11.24 31.33%
  YoY % 185.90% -147.14% 1,161.24% -60.00% 166.01% -5.52% -
  Horiz. % 513.43% -597.69% 1,267.97% 100.53% 251.33% 94.48% 100.00%
EY 1.73 -1.49 0.70 8.85 3.54 9.42 8.89 -23.87%
  YoY % 216.11% -312.86% -92.09% 150.00% -62.42% 5.96% -
  Horiz. % 19.46% -16.76% 7.87% 99.55% 39.82% 105.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.06 4.88 4.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% -98.77% 4.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1.29% 104.95% 100.00%
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 1.16 1.65 2.35 1.61 2.26 1.64 1.38 -2.85%
  YoY % -29.70% -29.79% 45.96% -28.76% 37.80% 18.84% -
  Horiz. % 84.06% 119.57% 170.29% 116.67% 163.77% 118.84% 100.00%
P/EPS 70.26 -63.55 136.58 12.35 25.20 12.43 11.24 35.71%
  YoY % 210.56% -146.53% 1,005.91% -50.99% 102.74% 10.59% -
  Horiz. % 625.09% -565.39% 1,215.12% 109.88% 224.20% 110.59% 100.00%
EY 1.42 -1.57 0.73 8.10 3.97 8.05 8.89 -26.33%
  YoY % 190.45% -315.07% -90.99% 104.03% -50.68% -9.45% -
  Horiz. % 15.97% -17.66% 8.21% 91.11% 44.66% 90.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.07 4.17 4.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% -98.32% -10.32% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1.51% 89.68% 100.00%
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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers