Highlights

[GREENYB] YoY TTM Result on 2015-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Oct-2015  [#1]
Profit Trend QoQ -     13.85%    YoY -     -10.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 9,533 33,233 36,152 45,058 49,952 44,855 53,915 -23.66%
  YoY % -71.31% -8.07% -19.77% -9.80% 11.36% -16.80% -
  Horiz. % 17.68% 61.64% 67.05% 83.57% 92.65% 83.20% 100.00%
PBT 347 -168 2,765 6,979 7,749 5,881 10,643 -41.35%
  YoY % 306.55% -106.08% -60.38% -9.94% 31.76% -44.74% -
  Horiz. % 3.26% -1.58% 25.98% 65.57% 72.81% 55.26% 100.00%
Tax -151 -203 -801 -1,972 -2,165 -1,717 -2,793 -36.54%
  YoY % 25.62% 74.66% 59.38% 8.91% -26.09% 38.52% -
  Horiz. % 5.41% 7.27% 28.68% 70.61% 77.52% 61.48% 100.00%
NP 196 -371 1,964 5,007 5,584 4,164 7,850 -43.74%
  YoY % 152.83% -118.89% -60.77% -10.33% 34.10% -46.96% -
  Horiz. % 2.50% -4.73% 25.02% 63.78% 71.13% 53.04% 100.00%
NP to SH 196 -371 1,964 5,007 5,584 4,164 7,850 -43.74%
  YoY % 152.83% -118.89% -60.77% -10.33% 34.10% -46.96% -
  Horiz. % 2.50% -4.73% 25.02% 63.78% 71.13% 53.04% 100.00%
Tax Rate 43.52 % - % 28.97 % 28.26 % 27.94 % 29.20 % 26.24 % 8.20%
  YoY % 0.00% 0.00% 2.51% 1.15% -4.32% 11.28% -
  Horiz. % 165.85% 0.00% 110.40% 107.70% 106.48% 111.28% 100.00%
Total Cost 9,337 33,604 34,188 40,051 44,368 40,691 46,065 -22.02%
  YoY % -72.21% -1.71% -14.64% -9.73% 9.04% -11.67% -
  Horiz. % 20.27% 72.95% 74.22% 86.94% 96.32% 88.33% 100.00%
Net Worth - 55,067 57,436 58,004 56,535 54,065 53,131 -
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 0.00% 103.64% 108.10% 109.17% 106.41% 101.76% 100.00%
Dividend
31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 0 0 0 0 66 767 3,337 -
  YoY % 0.00% 0.00% 0.00% 0.00% -91.30% -77.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2.00% 23.00% 100.00%
Div Payout % - % - % - % - % 1.20 % 18.43 % 42.51 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -93.49% -56.65% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2.82% 43.35% 100.00%
Equity
31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth - 55,067 57,436 58,004 56,535 54,065 53,131 -
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 0.00% 103.64% 108.10% 109.17% 106.41% 101.76% 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
31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 2.06 % -1.12 % 5.43 % 11.11 % 11.18 % 9.28 % 14.56 % -26.27%
  YoY % 283.93% -120.63% -51.13% -0.63% 20.47% -36.26% -
  Horiz. % 14.15% -7.69% 37.29% 76.30% 76.79% 63.74% 100.00%
ROE - % -0.67 % 3.42 % 8.63 % 9.88 % 7.70 % 14.77 % -
  YoY % 0.00% -119.59% -60.37% -12.65% 28.31% -47.87% -
  Horiz. % 0.00% -4.54% 23.16% 58.43% 66.89% 52.13% 100.00%
Per Share
31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 2.86 9.96 10.83 13.50 14.97 13.44 16.15 -23.65%
  YoY % -71.29% -8.03% -19.78% -9.82% 11.38% -16.78% -
  Horiz. % 17.71% 61.67% 67.06% 83.59% 92.69% 83.22% 100.00%
EPS 0.06 -0.11 0.59 1.50 1.67 1.25 2.35 -43.54%
  YoY % 154.55% -118.64% -60.67% -10.18% 33.60% -46.81% -
  Horiz. % 2.55% -4.68% 25.11% 63.83% 71.06% 53.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.02 0.23 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -91.30% -77.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2.00% 23.00% 100.00%
NAPS - 0.1650 0.1721 0.1738 0.1694 0.1620 0.1592 -
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 0.00% 103.64% 108.10% 109.17% 106.41% 101.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 2.86 9.96 10.83 13.50 14.97 13.44 16.15 -23.65%
  YoY % -71.29% -8.03% -19.78% -9.82% 11.38% -16.78% -
  Horiz. % 17.71% 61.67% 67.06% 83.59% 92.69% 83.22% 100.00%
EPS 0.06 -0.11 0.59 1.50 1.67 1.25 2.35 -43.54%
  YoY % 154.55% -118.64% -60.67% -10.18% 33.60% -46.81% -
  Horiz. % 2.55% -4.68% 25.11% 63.83% 71.06% 53.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.02 0.23 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -91.30% -77.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 2.00% 23.00% 100.00%
NAPS - 0.1650 0.1721 0.1738 0.1694 0.1620 0.1592 -
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 0.00% 103.64% 108.10% 109.17% 106.41% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/03/19 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.1250 0.2150 0.2150 0.2250 0.4550 0.2000 0.2500 -
P/RPS 4.38 2.16 1.98 1.67 3.04 1.49 1.55 17.57%
  YoY % 102.78% 9.09% 18.56% -45.07% 104.03% -3.87% -
  Horiz. % 282.58% 139.35% 127.74% 107.74% 196.13% 96.13% 100.00%
P/EPS 212.84 -193.41 36.53 15.00 27.19 16.03 10.63 59.53%
  YoY % 210.05% -629.46% 143.53% -44.83% 69.62% 50.80% -
  Horiz. % 2,002.26% -1,819.47% 343.65% 141.11% 255.79% 150.80% 100.00%
EY 0.47 -0.52 2.74 6.67 3.68 6.24 9.41 -37.32%
  YoY % 190.38% -118.98% -58.92% 81.25% -41.03% -33.69% -
  Horiz. % 4.99% -5.53% 29.12% 70.88% 39.11% 66.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.04 1.15 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -96.52% -71.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1.00% 28.75% 100.00%
P/NAPS 0.00 1.30 1.25 1.29 2.69 1.23 1.57 -
  YoY % 0.00% 4.00% -3.10% -52.04% 118.70% -21.66% -
  Horiz. % 0.00% 82.80% 79.62% 82.17% 171.34% 78.34% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date - 20/12/17 20/12/16 21/12/15 23/12/14 - 20/12/12 -
Price 0.0000 0.2000 0.2300 0.2200 0.3450 0.0000 0.2200 -
P/RPS 0.00 2.01 2.12 1.63 2.31 0.00 1.36 -
  YoY % 0.00% -5.19% 30.06% -29.44% 0.00% 0.00% -
  Horiz. % 0.00% 147.79% 155.88% 119.85% 169.85% 0.00% 100.00%
P/EPS 0.00 -179.91 39.08 14.66 20.62 0.00 9.35 -
  YoY % 0.00% -560.36% 166.58% -28.90% 0.00% 0.00% -
  Horiz. % 0.00% -1,924.17% 417.97% 156.79% 220.53% 0.00% 100.00%
EY 0.00 -0.56 2.56 6.82 4.85 0.00 10.69 -
  YoY % 0.00% -121.88% -62.46% 40.62% 0.00% 0.00% -
  Horiz. % 0.00% -5.24% 23.95% 63.80% 45.37% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.06 0.00 4.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1.32% 0.00% 100.00%
P/NAPS 0.00 1.21 1.34 1.27 2.04 0.00 1.38 -
  YoY % 0.00% -9.70% 5.51% -37.75% 0.00% 0.00% -
  Horiz. % 0.00% 87.68% 97.10% 92.03% 147.83% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS