[GREENYB] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -2.19%
YoY- 25.4%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 38,716 38,716 42,192 33,345 28,018 24,320 32,344 12.72%
PBT 6,716 8,370 10,456 6,927 6,948 7,336 -192 -
Tax -1,501 -2,036 -2,436 -1,511 -1,410 -1,840 -164 336.95%
NP 5,214 6,334 8,020 5,416 5,537 5,496 -356 -
-
NP to SH 5,214 6,334 8,020 5,416 5,537 5,496 -356 -
-
Tax Rate 22.35% 24.32% 23.30% 21.81% 20.29% 25.08% - -
Total Cost 33,501 32,382 34,172 27,929 22,481 18,824 32,700 1.62%
-
Net Worth 63,410 62,743 61,408 59,405 58,070 56,735 54,065 11.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 63,410 62,743 61,408 59,405 58,070 56,735 54,065 11.20%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.47% 16.36% 19.01% 16.24% 19.76% 22.60% -1.10% -
ROE 8.22% 10.10% 13.06% 9.12% 9.54% 9.69% -0.66% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.60 11.60 12.64 9.99 8.40 7.29 9.69 12.73%
EPS 1.56 1.90 2.40 1.62 1.65 1.64 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.188 0.184 0.178 0.174 0.17 0.162 11.20%
Adjusted Per Share Value based on latest NOSH - 333,740
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.14 7.14 7.78 6.15 5.17 4.48 5.96 12.78%
EPS 0.96 1.17 1.48 1.00 1.02 1.01 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.1157 0.1132 0.1095 0.1071 0.1046 0.0997 11.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.29 0.265 0.225 0.19 0.16 0.11 0.08 -
P/RPS 2.50 2.28 1.78 1.90 1.91 1.51 0.83 108.42%
P/EPS 18.56 13.96 9.36 11.71 9.64 6.68 -75.00 -
EY 5.39 7.16 10.68 8.54 10.37 14.97 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.41 1.22 1.07 0.92 0.65 0.49 113.48%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 26/08/20 25/06/20 -
Price 0.29 0.33 0.225 0.225 0.19 0.18 0.11 -
P/RPS 2.50 2.84 1.78 2.25 2.26 2.47 1.14 68.71%
P/EPS 18.56 17.39 9.36 13.86 11.45 10.93 -103.12 -
EY 5.39 5.75 10.68 7.21 8.73 9.15 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.76 1.22 1.26 1.09 1.06 0.68 71.62%

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