[GREENYB] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -17.67%
YoY- -5.83%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 60,832 59,948 45,883 38,716 38,716 42,192 33,345 49.46%
PBT 10,268 10,516 7,543 6,716 8,370 10,456 6,927 30.09%
Tax -3,038 -2,712 -2,170 -1,501 -2,036 -2,436 -1,511 59.50%
NP 7,230 7,804 5,373 5,214 6,334 8,020 5,416 21.30%
-
NP to SH 7,230 7,804 5,373 5,214 6,334 8,020 5,416 21.30%
-
Tax Rate 29.59% 25.79% 28.77% 22.35% 24.32% 23.30% 21.81% -
Total Cost 53,602 52,144 40,510 33,501 32,382 34,172 27,929 54.62%
-
Net Worth 68,082 67,081 65,079 63,410 62,743 61,408 59,405 9.54%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 2,002 - - - - - - -
Div Payout % 27.70% - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 68,082 67,081 65,079 63,410 62,743 61,408 59,405 9.54%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.89% 13.02% 11.71% 13.47% 16.36% 19.01% 16.24% -
ROE 10.62% 11.63% 8.26% 8.22% 10.10% 13.06% 9.12% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.23 17.96 13.75 11.60 11.60 12.64 9.99 49.49%
EPS 2.16 2.32 1.61 1.56 1.90 2.40 1.62 21.20%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.204 0.201 0.195 0.19 0.188 0.184 0.178 9.54%
Adjusted Per Share Value based on latest NOSH - 333,740
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.22 11.05 8.46 7.14 7.14 7.78 6.15 49.47%
EPS 1.33 1.44 0.99 0.96 1.17 1.48 1.00 21.00%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1255 0.1237 0.12 0.1169 0.1157 0.1132 0.1095 9.54%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.265 0.27 0.275 0.29 0.265 0.225 0.19 -
P/RPS 1.45 1.50 2.00 2.50 2.28 1.78 1.90 -16.53%
P/EPS 12.23 11.55 17.08 18.56 13.96 9.36 11.71 2.94%
EY 8.17 8.66 5.85 5.39 7.16 10.68 8.54 -2.91%
DY 2.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.34 1.41 1.53 1.41 1.22 1.07 13.90%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.235 0.27 0.285 0.29 0.33 0.225 0.225 -
P/RPS 1.29 1.50 2.07 2.50 2.84 1.78 2.25 -31.05%
P/EPS 10.85 11.55 17.70 18.56 17.39 9.36 13.86 -15.09%
EY 9.22 8.66 5.65 5.39 5.75 10.68 7.21 17.86%
DY 2.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.34 1.46 1.53 1.76 1.22 1.26 -5.92%

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