[GREENYB] QoQ Cumulative 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- 23.49%
YoY- -5.83%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 30,416 14,987 45,883 29,037 19,358 10,548 33,345 -5.96%
PBT 5,134 2,629 7,543 5,037 4,185 2,614 6,927 -18.14%
Tax -1,519 -678 -2,170 -1,126 -1,018 -609 -1,511 0.35%
NP 3,615 1,951 5,373 3,911 3,167 2,005 5,416 -23.68%
-
NP to SH 3,615 1,951 5,373 3,911 3,167 2,005 5,416 -23.68%
-
Tax Rate 29.59% 25.79% 28.77% 22.35% 24.32% 23.30% 21.81% -
Total Cost 26,801 13,036 40,510 25,126 16,191 8,543 27,929 -2.71%
-
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 1,001 - - - - - - -
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 5.31% 2.91% 8.26% 6.17% 5.05% 3.27% 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 9.11 4.49 13.75 8.70 5.80 3.16 9.99 -5.97%
EPS 1.08 0.58 1.61 1.17 0.95 0.60 1.62 -23.74%
DPS 0.30 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 5.61 2.76 8.46 5.35 3.57 1.95 6.15 -5.95%
EPS 0.67 0.36 0.99 0.72 0.58 0.37 1.00 -23.48%
DPS 0.18 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 2.91 6.01 2.00 3.33 4.57 7.12 1.90 32.97%
P/EPS 24.47 46.19 17.08 24.75 27.93 37.45 11.71 63.67%
EY 4.09 2.17 5.85 4.04 3.58 2.67 8.54 -38.86%
DY 1.13 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 2.58 6.01 2.07 3.33 5.69 7.12 2.25 9.58%
P/EPS 21.70 46.19 17.70 24.75 34.78 37.45 13.86 34.94%
EY 4.61 2.17 5.65 4.04 2.88 2.67 7.21 -25.84%
DY 1.28 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