[GREENYB] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 0.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 38,716 42,192 33,345 28,018 24,320 32,344 47,305 -12.51%
PBT 8,370 10,456 6,927 6,948 7,336 -192 4,597 49.16%
Tax -2,036 -2,436 -1,511 -1,410 -1,840 -164 -278 277.58%
NP 6,334 8,020 5,416 5,537 5,496 -356 4,319 29.11%
-
NP to SH 6,334 8,020 5,416 5,537 5,496 -356 4,319 29.11%
-
Tax Rate 24.32% 23.30% 21.81% 20.29% 25.08% - 6.05% -
Total Cost 32,382 34,172 27,929 22,481 18,824 32,700 42,986 -17.22%
-
Net Worth 62,743 61,408 59,405 58,070 56,735 54,065 54,065 10.44%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - 667 -
Div Payout % - - - - - - 15.45% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 62,743 61,408 59,405 58,070 56,735 54,065 54,065 10.44%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 16.36% 19.01% 16.24% 19.76% 22.60% -1.10% 9.13% -
ROE 10.10% 13.06% 9.12% 9.54% 9.69% -0.66% 7.99% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 11.60 12.64 9.99 8.40 7.29 9.69 14.17 -12.50%
EPS 1.90 2.40 1.62 1.65 1.64 -0.12 1.29 29.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.188 0.184 0.178 0.174 0.17 0.162 0.162 10.44%
Adjusted Per Share Value based on latest NOSH - 333,740
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.84 7.45 5.89 4.95 4.29 5.71 8.35 -12.46%
EPS 1.12 1.42 0.96 0.98 0.97 -0.06 0.76 29.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.1108 0.1084 0.1049 0.1025 0.1002 0.0955 0.0955 10.42%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.265 0.225 0.19 0.16 0.11 0.08 0.13 -
P/RPS 2.28 1.78 1.90 1.91 1.51 0.83 0.92 83.23%
P/EPS 13.96 9.36 11.71 9.64 6.68 -75.00 10.05 24.51%
EY 7.16 10.68 8.54 10.37 14.97 -1.33 9.95 -19.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 1.41 1.22 1.07 0.92 0.65 0.49 0.80 45.96%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 26/11/20 26/08/20 25/06/20 27/02/20 -
Price 0.33 0.225 0.225 0.19 0.18 0.11 0.13 -
P/RPS 2.84 1.78 2.25 2.26 2.47 1.14 0.92 112.15%
P/EPS 17.39 9.36 13.86 11.45 10.93 -103.12 10.05 44.17%
EY 5.75 10.68 7.21 8.73 9.15 -0.97 9.95 -30.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 1.76 1.22 1.26 1.09 1.06 0.68 0.80 69.23%

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