Highlights

[GREENYB] YoY TTM Result on 2016-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Oct-2016  [#1]
Profit Trend QoQ -     -24.72%    YoY -     -60.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 26,336 9,533 33,233 36,152 45,058 49,952 44,855 -7.96%
  YoY % 176.26% -71.31% -8.07% -19.77% -9.80% 11.36% -
  Horiz. % 58.71% 21.25% 74.09% 80.60% 100.45% 111.36% 100.00%
PBT -1,059 347 -168 2,765 6,979 7,749 5,881 -
  YoY % -405.19% 306.55% -106.08% -60.38% -9.94% 31.76% -
  Horiz. % -18.01% 5.90% -2.86% 47.02% 118.67% 131.76% 100.00%
Tax 130 -151 -203 -801 -1,972 -2,165 -1,717 -
  YoY % 186.09% 25.62% 74.66% 59.38% 8.91% -26.09% -
  Horiz. % -7.57% 8.79% 11.82% 46.65% 114.85% 126.09% 100.00%
NP -929 196 -371 1,964 5,007 5,584 4,164 -
  YoY % -573.98% 152.83% -118.89% -60.77% -10.33% 34.10% -
  Horiz. % -22.31% 4.71% -8.91% 47.17% 120.24% 134.10% 100.00%
NP to SH -929 196 -371 1,964 5,007 5,584 4,164 -
  YoY % -573.98% 152.83% -118.89% -60.77% -10.33% 34.10% -
  Horiz. % -22.31% 4.71% -8.91% 47.17% 120.24% 134.10% 100.00%
Tax Rate - % 43.52 % - % 28.97 % 28.26 % 27.94 % 29.20 % -
  YoY % 0.00% 0.00% 0.00% 2.51% 1.15% -4.32% -
  Horiz. % 0.00% 149.04% 0.00% 99.21% 96.78% 95.68% 100.00%
Total Cost 27,265 9,337 33,604 34,188 40,051 44,368 40,691 -6.05%
  YoY % 192.01% -72.21% -1.71% -14.64% -9.73% 9.04% -
  Horiz. % 67.00% 22.95% 82.58% 84.02% 98.43% 109.04% 100.00%
Net Worth 54,065 - 55,067 57,436 58,004 56,535 54,065 -
  YoY % 0.00% 0.00% -4.13% -0.98% 2.60% 4.57% -
  Horiz. % 100.00% 0.00% 101.85% 106.23% 107.28% 104.57% 100.00%
Dividend
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 667 0 0 0 0 66 767 -2.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -91.30% -
  Horiz. % 86.96% 0.00% 0.00% 0.00% 0.00% 8.70% 100.00%
Div Payout % - % - % - % - % - % 1.20 % 18.43 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -93.49% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 6.51% 100.00%
Equity
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 54,065 - 55,067 57,436 58,004 56,535 54,065 -
  YoY % 0.00% 0.00% -4.13% -0.98% 2.60% 4.57% -
  Horiz. % 100.00% 0.00% 101.85% 106.23% 107.28% 104.57% 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
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -3.53 % 2.06 % -1.12 % 5.43 % 11.11 % 11.18 % 9.28 % -
  YoY % -271.36% 283.93% -120.63% -51.13% -0.63% 20.47% -
  Horiz. % -38.04% 22.20% -12.07% 58.51% 119.72% 120.47% 100.00%
ROE -1.72 % - % -0.67 % 3.42 % 8.63 % 9.88 % 7.70 % -
  YoY % 0.00% 0.00% -119.59% -60.37% -12.65% 28.31% -
  Horiz. % -22.34% 0.00% -8.70% 44.42% 112.08% 128.31% 100.00%
Per Share
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 7.89 2.86 9.96 10.83 13.50 14.97 13.44 -7.96%
  YoY % 175.87% -71.29% -8.03% -19.78% -9.82% 11.38% -
  Horiz. % 58.71% 21.28% 74.11% 80.58% 100.45% 111.38% 100.00%
EPS -0.28 0.06 -0.11 0.59 1.50 1.67 1.25 -
  YoY % -566.67% 154.55% -118.64% -60.67% -10.18% 33.60% -
  Horiz. % -22.40% 4.80% -8.80% 47.20% 120.00% 133.60% 100.00%
DPS 0.20 0.00 0.00 0.00 0.00 0.02 0.23 -2.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -91.30% -
  Horiz. % 86.96% 0.00% 0.00% 0.00% 0.00% 8.70% 100.00%
NAPS 0.1620 - 0.1650 0.1721 0.1738 0.1694 0.1620 -
  YoY % 0.00% 0.00% -4.13% -0.98% 2.60% 4.57% -
  Horiz. % 100.00% 0.00% 101.85% 106.23% 107.28% 104.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 7.89 2.86 9.96 10.83 13.50 14.97 13.44 -7.96%
  YoY % 175.87% -71.29% -8.03% -19.78% -9.82% 11.38% -
  Horiz. % 58.71% 21.28% 74.11% 80.58% 100.45% 111.38% 100.00%
EPS -0.28 0.06 -0.11 0.59 1.50 1.67 1.25 -
  YoY % -566.67% 154.55% -118.64% -60.67% -10.18% 33.60% -
  Horiz. % -22.40% 4.80% -8.80% 47.20% 120.00% 133.60% 100.00%
DPS 0.20 0.00 0.00 0.00 0.00 0.02 0.23 -2.15%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -91.30% -
  Horiz. % 86.96% 0.00% 0.00% 0.00% 0.00% 8.70% 100.00%
NAPS 0.1620 - 0.1650 0.1721 0.1738 0.1694 0.1620 -
  YoY % 0.00% 0.00% -4.13% -0.98% 2.60% 4.57% -
  Horiz. % 100.00% 0.00% 101.85% 106.23% 107.28% 104.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/03/20 29/03/19 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.0800 0.1250 0.2150 0.2150 0.2250 0.4550 0.2000 -
P/RPS 1.01 4.38 2.16 1.98 1.67 3.04 1.49 -5.88%
  YoY % -76.94% 102.78% 9.09% 18.56% -45.07% 104.03% -
  Horiz. % 67.79% 293.96% 144.97% 132.89% 112.08% 204.03% 100.00%
P/EPS -28.74 212.84 -193.41 36.53 15.00 27.19 16.03 -
  YoY % -113.50% 210.05% -629.46% 143.53% -44.83% 69.62% -
  Horiz. % -179.29% 1,327.76% -1,206.55% 227.89% 93.57% 169.62% 100.00%
EY -3.48 0.47 -0.52 2.74 6.67 3.68 6.24 -
  YoY % -840.43% 190.38% -118.98% -58.92% 81.25% -41.03% -
  Horiz. % -55.77% 7.53% -8.33% 43.91% 106.89% 58.97% 100.00%
DY 2.50 0.00 0.00 0.00 0.00 0.04 1.15 12.86%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -96.52% -
  Horiz. % 217.39% 0.00% 0.00% 0.00% 0.00% 3.48% 100.00%
P/NAPS 0.49 0.00 1.30 1.25 1.29 2.69 1.23 -13.36%
  YoY % 0.00% 0.00% 4.00% -3.10% -52.04% 118.70% -
  Horiz. % 39.84% 0.00% 105.69% 101.63% 104.88% 218.70% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 25/06/20 - 20/12/17 20/12/16 21/12/15 23/12/14 - -
Price 0.1100 0.0000 0.2000 0.2300 0.2200 0.3450 0.0000 -
P/RPS 1.39 0.00 2.01 2.12 1.63 2.31 0.00 -
  YoY % 0.00% 0.00% -5.19% 30.06% -29.44% 0.00% -
  Horiz. % 60.17% 0.00% 87.01% 91.77% 70.56% 100.00% -
P/EPS -39.52 0.00 -179.91 39.08 14.66 20.62 0.00 -
  YoY % 0.00% 0.00% -560.36% 166.58% -28.90% 0.00% -
  Horiz. % -191.66% 0.00% -872.50% 189.52% 71.10% 100.00% -
EY -2.53 0.00 -0.56 2.56 6.82 4.85 0.00 -
  YoY % 0.00% 0.00% -121.88% -62.46% 40.62% 0.00% -
  Horiz. % -52.16% 0.00% -11.55% 52.78% 140.62% 100.00% -
DY 1.82 0.00 0.00 0.00 0.00 0.06 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,033.33% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.68 0.00 1.21 1.34 1.27 2.04 0.00 -
  YoY % 0.00% 0.00% -9.70% 5.51% -37.75% 0.00% -
  Horiz. % 33.33% 0.00% 59.31% 65.69% 62.25% 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
 
 

188  577  604  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.865+0.155 
 FINTEC 0.0750.00 
 LAMBO 0.030.00 
 KSTAR 0.25-0.07 
 DNEX 0.235+0.01 
 PNEPCB 0.345+0.015 
 JFTECH 2.21+0.25 
 DGB 0.11-0.015 
 DNEX-WD 0.04+0.005 

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