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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 41,971 33,233 36,152 45,058 49,952 44,855 53,915 -4.09%
  YoY % 26.29% -8.07% -19.77% -9.80% 11.36% -16.80% -
  Horiz. % 77.85% 61.64% 67.05% 83.57% 92.65% 83.20% 100.00%
PBT 1,713 -168 2,765 6,979 7,749 5,881 10,643 -26.24%
  YoY % 1,119.64% -106.08% -60.38% -9.94% 31.76% -44.74% -
  Horiz. % 16.10% -1.58% 25.98% 65.57% 72.81% 55.26% 100.00%
Tax -780 -203 -801 -1,972 -2,165 -1,717 -2,793 -19.14%
  YoY % -284.24% 74.66% 59.38% 8.91% -26.09% 38.52% -
  Horiz. % 27.93% 7.27% 28.68% 70.61% 77.52% 61.48% 100.00%
NP 933 -371 1,964 5,007 5,584 4,164 7,850 -29.87%
  YoY % 351.48% -118.89% -60.77% -10.33% 34.10% -46.96% -
  Horiz. % 11.89% -4.73% 25.02% 63.78% 71.13% 53.04% 100.00%
NP to SH 933 -371 1,964 5,007 5,584 4,164 7,850 -29.87%
  YoY % 351.48% -118.89% -60.77% -10.33% 34.10% -46.96% -
  Horiz. % 11.89% -4.73% 25.02% 63.78% 71.13% 53.04% 100.00%
Tax Rate 45.53 % - % 28.97 % 28.26 % 27.94 % 29.20 % 26.24 % 9.62%
  YoY % 0.00% 0.00% 2.51% 1.15% -4.32% 11.28% -
  Horiz. % 173.51% 0.00% 110.40% 107.70% 106.48% 111.28% 100.00%
Total Cost 41,038 33,604 34,188 40,051 44,368 40,691 46,065 -1.91%
  YoY % 22.12% -1.71% -14.64% -9.73% 9.04% -11.67% -
  Horiz. % 89.09% 72.95% 74.22% 86.94% 96.32% 88.33% 100.00%
Net Worth 55,067 55,067 57,436 58,004 56,535 54,065 53,131 0.60%
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 103.64% 103.64% 108.10% 109.17% 106.41% 101.76% 100.00%
Dividend
31/10/18 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 55,067 55,067 57,436 58,004 56,535 54,065 53,131 0.60%
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 103.64% 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 2.22 % -1.12 % 5.43 % 11.11 % 11.18 % 9.28 % 14.56 % -26.90%
  YoY % 298.21% -120.63% -51.13% -0.63% 20.47% -36.26% -
  Horiz. % 15.25% -7.69% 37.29% 76.30% 76.79% 63.74% 100.00%
ROE 1.69 % -0.67 % 3.42 % 8.63 % 9.88 % 7.70 % 14.77 % -30.31%
  YoY % 352.24% -119.59% -60.37% -12.65% 28.31% -47.87% -
  Horiz. % 11.44% -4.54% 23.16% 58.43% 66.89% 52.13% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 12.58 9.96 10.83 13.50 14.97 13.44 16.15 -4.08%
  YoY % 26.31% -8.03% -19.78% -9.82% 11.38% -16.78% -
  Horiz. % 77.89% 61.67% 67.06% 83.59% 92.69% 83.22% 100.00%
EPS 0.28 -0.11 0.59 1.50 1.67 1.25 2.35 -29.84%
  YoY % 354.55% -118.64% -60.67% -10.18% 33.60% -46.81% -
  Horiz. % 11.91% -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 0.1650 0.1721 0.1738 0.1694 0.1620 0.1592 0.60%
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 103.64% 103.64% 108.10% 109.17% 106.41% 101.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 12.58 9.96 10.83 13.50 14.97 13.44 16.15 -4.08%
  YoY % 26.31% -8.03% -19.78% -9.82% 11.38% -16.78% -
  Horiz. % 77.89% 61.67% 67.06% 83.59% 92.69% 83.22% 100.00%
EPS 0.28 -0.11 0.59 1.50 1.67 1.25 2.35 -29.84%
  YoY % 354.55% -118.64% -60.67% -10.18% 33.60% -46.81% -
  Horiz. % 11.91% -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 0.1650 0.1721 0.1738 0.1694 0.1620 0.1592 0.60%
  YoY % 0.00% -4.13% -0.98% 2.60% 4.57% 1.76% -
  Horiz. % 103.64% 103.64% 108.10% 109.17% 106.41% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.1350 0.2150 0.2150 0.2250 0.4550 0.2000 0.2500 -
P/RPS 1.07 2.16 1.98 1.67 3.04 1.49 1.55 -5.99%
  YoY % -50.46% 9.09% 18.56% -45.07% 104.03% -3.87% -
  Horiz. % 69.03% 139.35% 127.74% 107.74% 196.13% 96.13% 100.00%
P/EPS 48.29 -193.41 36.53 15.00 27.19 16.03 10.63 28.68%
  YoY % 124.97% -629.46% 143.53% -44.83% 69.62% 50.80% -
  Horiz. % 454.28% -1,819.47% 343.65% 141.11% 255.79% 150.80% 100.00%
EY 2.07 -0.52 2.74 6.67 3.68 6.24 9.41 -22.30%
  YoY % 498.08% -118.98% -58.92% 81.25% -41.03% -33.69% -
  Horiz. % 22.00% -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 0.82 1.30 1.25 1.29 2.69 1.23 1.57 -10.26%
  YoY % -36.92% 4.00% -3.10% -52.04% 118.70% -21.66% -
  Horiz. % 52.23% 82.80% 79.62% 82.17% 171.34% 78.34% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 19/12/18 20/12/17 20/12/16 21/12/15 23/12/14 - 20/12/12 -
Price 0.1250 0.2000 0.2300 0.2200 0.3450 0.0000 0.2200 -
P/RPS 0.99 2.01 2.12 1.63 2.31 0.00 1.36 -5.15%
  YoY % -50.75% -5.19% 30.06% -29.44% 0.00% 0.00% -
  Horiz. % 72.79% 147.79% 155.88% 119.85% 169.85% 0.00% 100.00%
P/EPS 44.71 -179.91 39.08 14.66 20.62 0.00 9.35 29.78%
  YoY % 124.85% -560.36% 166.58% -28.90% 0.00% 0.00% -
  Horiz. % 478.18% -1,924.17% 417.97% 156.79% 220.53% 0.00% 100.00%
EY 2.24 -0.56 2.56 6.82 4.85 0.00 10.69 -22.92%
  YoY % 500.00% -121.88% -62.46% 40.62% 0.00% 0.00% -
  Horiz. % 20.95% -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 0.76 1.21 1.34 1.27 2.04 0.00 1.38 -9.46%
  YoY % -37.19% -9.70% 5.51% -37.75% 0.00% 0.00% -
  Horiz. % 55.07% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers