[GREENYB] QoQ TTM Result on 30-Apr-2015 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
25-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- -8.83%
YoY- -36.84%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 48,649 45,058 44,255 41,908 42,917 49,952 51,771 -4.05%
PBT 9,051 6,979 5,980 4,979 5,397 7,749 8,707 2.60%
Tax -2,700 -1,972 -1,582 -1,478 -1,557 -2,165 -2,422 7.49%
NP 6,351 5,007 4,398 3,501 3,840 5,584 6,285 0.69%
-
NP to SH 6,351 5,007 4,398 3,501 3,840 5,584 6,285 0.69%
-
Tax Rate 29.83% 28.26% 26.45% 29.68% 28.85% 27.94% 27.82% -
Total Cost 42,298 40,051 39,857 38,407 39,077 44,368 45,486 -4.71%
-
Net Worth 57,970 58,004 57,269 55,534 53,999 56,535 56,235 2.04%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - 66 66 66 66 - -
Div Payout % - - 1.52% 1.91% 1.74% 1.20% - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 57,970 58,004 57,269 55,534 53,999 56,535 56,235 2.04%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 13.05% 11.11% 9.94% 8.35% 8.95% 11.18% 12.14% -
ROE 10.96% 8.63% 7.68% 6.30% 7.11% 9.88% 11.18% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 14.58 13.50 13.26 12.56 12.86 14.97 15.51 -4.02%
EPS 1.90 1.50 1.32 1.05 1.15 1.67 1.88 0.70%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.00 -
NAPS 0.1737 0.1738 0.1716 0.1664 0.1618 0.1694 0.1685 2.04%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 8.59 7.96 7.81 7.40 7.58 8.82 9.14 -4.04%
EPS 1.12 0.88 0.78 0.62 0.68 0.99 1.11 0.59%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.1024 0.1024 0.1011 0.0981 0.0953 0.0998 0.0993 2.06%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.215 0.225 0.255 0.27 0.325 0.455 0.335 -
P/RPS 1.47 1.67 1.92 2.15 2.53 3.04 2.16 -22.57%
P/EPS 11.30 15.00 19.35 25.74 28.25 27.19 17.79 -26.04%
EY 8.85 6.67 5.17 3.89 3.54 3.68 5.62 35.24%
DY 0.00 0.00 0.08 0.07 0.06 0.04 0.00 -
P/NAPS 1.24 1.29 1.49 1.62 2.01 2.69 1.99 -26.98%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 25/03/16 21/12/15 29/09/15 25/06/15 19/03/15 23/12/14 29/09/14 -
Price 0.235 0.22 0.205 0.215 0.29 0.345 0.44 -
P/RPS 1.61 1.63 1.55 1.71 2.26 2.31 2.84 -31.43%
P/EPS 12.35 14.66 15.56 20.50 25.20 20.62 23.36 -34.54%
EY 8.10 6.82 6.43 4.88 3.97 4.85 4.28 52.82%
DY 0.00 0.00 0.10 0.09 0.07 0.06 0.00 -
P/NAPS 1.35 1.27 1.19 1.29 1.79 2.04 2.61 -35.48%

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