[GREENYB] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -21.02%
YoY- 15.25%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 59,948 45,883 38,716 38,716 42,192 33,345 28,018 66.12%
PBT 10,516 7,543 6,716 8,370 10,456 6,927 6,948 31.85%
Tax -2,712 -2,170 -1,501 -2,036 -2,436 -1,511 -1,410 54.72%
NP 7,804 5,373 5,214 6,334 8,020 5,416 5,537 25.73%
-
NP to SH 7,804 5,373 5,214 6,334 8,020 5,416 5,537 25.73%
-
Tax Rate 25.79% 28.77% 22.35% 24.32% 23.30% 21.81% 20.29% -
Total Cost 52,144 40,510 33,501 32,382 34,172 27,929 22,481 75.31%
-
Net Worth 67,081 65,079 63,410 62,743 61,408 59,405 58,070 10.10%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 67,081 65,079 63,410 62,743 61,408 59,405 58,070 10.10%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 13.02% 11.71% 13.47% 16.36% 19.01% 16.24% 19.76% -
ROE 11.63% 8.26% 8.22% 10.10% 13.06% 9.12% 9.54% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 17.96 13.75 11.60 11.60 12.64 9.99 8.40 66.04%
EPS 2.32 1.61 1.56 1.90 2.40 1.62 1.65 25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.195 0.19 0.188 0.184 0.178 0.174 10.10%
Adjusted Per Share Value based on latest NOSH - 333,740
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.58 8.10 6.84 6.84 7.45 5.89 4.95 66.00%
EPS 1.38 0.95 0.92 1.12 1.42 0.96 0.98 25.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1184 0.1149 0.112 0.1108 0.1084 0.1049 0.1025 10.10%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.27 0.275 0.29 0.265 0.225 0.19 0.16 -
P/RPS 1.50 2.00 2.50 2.28 1.78 1.90 1.91 -14.89%
P/EPS 11.55 17.08 18.56 13.96 9.36 11.71 9.64 12.81%
EY 8.66 5.85 5.39 7.16 10.68 8.54 10.37 -11.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.41 1.53 1.41 1.22 1.07 0.92 28.52%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 -
Price 0.27 0.285 0.29 0.33 0.225 0.225 0.19 -
P/RPS 1.50 2.07 2.50 2.84 1.78 2.25 2.26 -23.93%
P/EPS 11.55 17.70 18.56 17.39 9.36 13.86 11.45 0.58%
EY 8.66 5.65 5.39 5.75 10.68 7.21 8.73 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.46 1.53 1.76 1.22 1.26 1.09 14.77%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment