[GREENYB] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 409.32%
YoY- 508.19%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 38,637 37,742 63,304 56,869 60,862 60,832 59,948 -25.36%
PBT -10,920 -10,308 -4,384 34,270 9,458 10,268 10,516 -
Tax -213 -320 -1,360 -1,827 -3,042 -3,038 -2,712 -81.63%
NP -11,133 -10,628 -5,744 32,443 6,416 7,230 7,804 -
-
NP to SH -8,634 -8,278 -3,904 32,678 6,416 7,230 7,804 -
-
Tax Rate - - - 5.33% 32.16% 29.59% 25.79% -
Total Cost 49,770 48,370 69,048 24,426 54,446 53,602 52,144 -3.05%
-
Net Worth 139,259 142,134 145,496 188,879 70,085 68,082 67,081 62.66%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 1,626 1,334 2,002 - -
Div Payout % - - - 4.98% 20.81% 27.70% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 139,259 142,134 145,496 188,879 70,085 68,082 67,081 62.66%
NOSH 542,289 542,289 542,289 542,289 333,740 333,740 333,740 38.17%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -28.81% -28.16% -9.07% 57.05% 10.54% 11.89% 13.02% -
ROE -6.20% -5.82% -2.68% 17.30% 9.15% 10.62% 11.63% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.12 6.96 11.67 10.49 18.24 18.23 17.96 -46.00%
EPS -1.59 -1.52 -1.00 6.03 1.92 2.16 2.32 -
DPS 0.00 0.00 0.00 0.30 0.40 0.60 0.00 -
NAPS 0.2568 0.2621 0.2683 0.3483 0.21 0.204 0.201 17.72%
Adjusted Per Share Value based on latest NOSH - 542,289
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.12 6.96 11.67 10.49 11.22 11.22 11.05 -25.37%
EPS -1.59 -1.52 -1.00 6.03 1.18 1.33 1.44 -
DPS 0.00 0.00 0.00 0.30 0.25 0.37 0.00 -
NAPS 0.2568 0.2621 0.2683 0.3483 0.1292 0.1255 0.1237 62.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.185 0.20 0.23 0.20 0.20 0.265 0.27 -
P/RPS 2.60 2.87 1.97 1.91 1.10 1.45 1.50 44.24%
P/EPS -11.62 -13.10 -31.95 3.32 10.40 12.23 11.55 -
EY -8.61 -7.63 -3.13 30.13 9.61 8.17 8.66 -
DY 0.00 0.00 0.00 1.50 2.00 2.26 0.00 -
P/NAPS 0.72 0.76 0.86 0.57 0.95 1.30 1.34 -33.88%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 29/08/23 30/08/23 27/02/23 25/11/22 25/08/22 25/05/22 -
Price 0.205 0.19 0.19 0.24 0.21 0.235 0.27 -
P/RPS 2.88 2.73 1.63 2.29 1.15 1.29 1.50 54.41%
P/EPS -12.87 -12.45 -26.39 3.98 10.92 10.85 11.55 -
EY -7.77 -8.03 -3.79 25.11 9.15 9.22 8.66 -
DY 0.00 0.00 0.00 1.25 1.90 2.55 0.00 -
P/NAPS 0.80 0.72 0.71 0.69 1.00 1.15 1.34 -29.07%

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