[GREENYB] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 349.41%
YoY- -47.33%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 CAGR
Revenue 35,807 33,345 25,447 23,736 26,336 29,046 34,146 3.41%
PBT 9,589 6,927 4,825 3,104 -1,059 3,248 3,981 86.00%
Tax -2,079 -1,511 -872 -787 130 115 -222 385.15%
NP 7,510 5,416 3,953 2,317 -929 3,363 3,759 63.00%
-
NP to SH 7,510 5,416 3,953 2,317 -929 3,363 3,759 63.00%
-
Tax Rate 21.68% 21.81% 18.07% 25.35% - -3.54% 5.58% -
Total Cost 28,297 27,929 21,494 21,419 27,265 25,683 30,387 -4.90%
-
Net Worth 61,408 59,405 58,070 56,735 54,065 54,065 54,733 8.46%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 CAGR
Div - - - 667 667 667 667 -
Div Payout % - - - 28.81% 0.00% 19.85% 17.76% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 CAGR
Net Worth 61,408 59,405 58,070 56,735 54,065 54,065 54,733 8.46%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 CAGR
NP Margin 20.97% 16.24% 15.53% 9.76% -3.53% 11.58% 11.01% -
ROE 12.23% 9.12% 6.81% 4.08% -1.72% 6.22% 6.87% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 CAGR
RPS 10.73 9.99 7.62 7.11 7.89 8.70 10.23 3.42%
EPS 2.25 1.62 1.18 0.69 -0.28 1.01 1.13 62.61%
DPS 0.00 0.00 0.00 0.20 0.20 0.20 0.20 -
NAPS 0.184 0.178 0.174 0.17 0.162 0.162 0.164 8.46%
Adjusted Per Share Value based on latest NOSH - 333,740
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 CAGR
RPS 6.60 6.15 4.69 4.38 4.86 5.36 6.30 3.33%
EPS 1.38 1.00 0.73 0.43 -0.17 0.62 0.69 63.12%
DPS 0.00 0.00 0.00 0.12 0.12 0.12 0.12 -
NAPS 0.1132 0.1095 0.1071 0.1046 0.0997 0.0997 0.1009 8.45%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 -
Price 0.225 0.19 0.16 0.11 0.08 0.13 0.125 -
P/RPS 2.10 1.90 2.10 1.55 1.01 1.49 1.22 46.72%
P/EPS 10.00 11.71 13.51 15.84 -28.74 12.90 11.10 -7.10%
EY 10.00 8.54 7.40 6.31 -3.48 7.75 9.01 7.63%
DY 0.00 0.00 0.00 1.82 2.50 1.54 1.60 -
P/NAPS 1.22 1.07 0.92 0.65 0.49 0.80 0.76 39.67%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 31/10/19 CAGR
Date 27/05/21 25/02/21 26/11/20 26/08/20 25/06/20 27/02/20 18/12/19 -
Price 0.225 0.225 0.19 0.18 0.11 0.13 0.135 -
P/RPS 2.10 2.25 2.49 2.53 1.39 1.49 1.32 38.79%
P/EPS 10.00 13.86 16.04 25.93 -39.52 12.90 11.99 -12.02%
EY 10.00 7.21 6.23 3.86 -2.53 7.75 8.34 13.67%
DY 0.00 0.00 0.00 1.11 1.82 1.54 1.48 -
P/NAPS 1.22 1.26 1.09 1.06 0.68 0.80 0.82 32.37%

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