[GREENYB] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 11.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 30/09/19 31/07/19 CAGR
Revenue 28,018 24,320 32,344 47,305 36,747 0 38,977 -24.58%
PBT 6,948 7,336 -192 4,597 4,272 0 5,631 19.67%
Tax -1,410 -1,840 -164 -278 -397 0 -448 166.46%
NP 5,537 5,496 -356 4,319 3,874 0 5,182 5.82%
-
NP to SH 5,537 5,496 -356 4,319 3,874 0 5,182 5.82%
-
Tax Rate 20.29% 25.08% - 6.05% 9.29% - 7.96% -
Total Cost 22,481 18,824 32,700 42,986 32,873 0 33,794 -29.42%
-
Net Worth 58,070 56,735 54,065 54,065 54,733 0 59,071 -1.45%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 30/09/19 31/07/19 CAGR
Div - - - 667 572 - - -
Div Payout % - - - 15.45% 14.77% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 30/09/19 31/07/19 CAGR
Net Worth 58,070 56,735 54,065 54,065 54,733 0 59,071 -1.45%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 30/09/19 31/07/19 CAGR
NP Margin 19.76% 22.60% -1.10% 9.13% 10.54% 0.00% 13.30% -
ROE 9.54% 9.69% -0.66% 7.99% 7.08% 0.00% 8.77% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 30/09/19 31/07/19 CAGR
RPS 8.40 7.29 9.69 14.17 11.01 0.00 11.68 -24.55%
EPS 1.65 1.64 -0.12 1.29 1.16 0.00 1.55 5.48%
DPS 0.00 0.00 0.00 0.20 0.17 0.00 0.00 -
NAPS 0.174 0.17 0.162 0.162 0.164 0.00 0.177 -1.45%
Adjusted Per Share Value based on latest NOSH - 333,740
30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 30/09/19 31/07/19 CAGR
RPS 5.17 4.48 5.96 8.72 6.78 0.00 7.19 -24.56%
EPS 1.02 1.01 -0.07 0.80 0.71 0.00 0.96 5.31%
DPS 0.00 0.00 0.00 0.12 0.11 0.00 0.00 -
NAPS 0.1071 0.1046 0.0997 0.0997 0.1009 0.00 0.1089 -1.41%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 30/09/19 31/07/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 30/09/19 31/07/19 -
Price 0.16 0.11 0.08 0.13 0.125 0.125 0.13 -
P/RPS 1.91 1.51 0.83 0.92 1.14 0.00 1.11 59.03%
P/EPS 9.64 6.68 -75.00 10.05 10.77 0.00 8.37 12.83%
EY 10.37 14.97 -1.33 9.95 9.29 0.00 11.95 -11.41%
DY 0.00 0.00 0.00 1.54 1.37 0.00 0.00 -
P/NAPS 0.92 0.65 0.49 0.80 0.76 0.00 0.73 21.86%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 30/09/19 31/07/19 CAGR
Date 26/11/20 26/08/20 25/06/20 27/02/20 18/12/19 - 25/09/19 -
Price 0.19 0.18 0.11 0.13 0.135 0.00 0.13 -
P/RPS 2.26 2.47 1.14 0.92 1.23 0.00 1.11 83.63%
P/EPS 11.45 10.93 -103.12 10.05 11.63 0.00 8.37 30.71%
EY 8.73 9.15 -0.97 9.95 8.60 0.00 11.95 -23.53%
DY 0.00 0.00 0.00 1.54 1.27 0.00 0.00 -
P/NAPS 1.09 1.06 0.68 0.80 0.82 0.00 0.73 40.87%

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