[GREENYB] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 70.61%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 40,543 35,807 33,345 25,447 23,736 26,336 29,046 24.92%
PBT 7,444 9,589 6,927 4,825 3,104 -1,059 3,248 73.91%
Tax -1,609 -2,079 -1,511 -872 -787 130 115 -
NP 5,835 7,510 5,416 3,953 2,317 -929 3,363 44.44%
-
NP to SH 5,835 7,510 5,416 3,953 2,317 -929 3,363 44.44%
-
Tax Rate 21.61% 21.68% 21.81% 18.07% 25.35% - -3.54% -
Total Cost 34,708 28,297 27,929 21,494 21,419 27,265 25,683 22.25%
-
Net Worth 62,743 61,408 59,405 58,070 56,735 54,065 54,065 10.44%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - 667 667 667 -
Div Payout % - - - - 28.81% 0.00% 19.85% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 62,743 61,408 59,405 58,070 56,735 54,065 54,065 10.44%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.39% 20.97% 16.24% 15.53% 9.76% -3.53% 11.58% -
ROE 9.30% 12.23% 9.12% 6.81% 4.08% -1.72% 6.22% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.15 10.73 9.99 7.62 7.11 7.89 8.70 24.96%
EPS 1.75 2.25 1.62 1.18 0.69 -0.28 1.01 44.30%
DPS 0.00 0.00 0.00 0.00 0.20 0.20 0.20 -
NAPS 0.188 0.184 0.178 0.174 0.17 0.162 0.162 10.44%
Adjusted Per Share Value based on latest NOSH - 333,740
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 7.16 6.32 5.89 4.49 4.19 4.65 5.13 24.91%
EPS 1.03 1.33 0.96 0.70 0.41 -0.16 0.59 45.03%
DPS 0.00 0.00 0.00 0.00 0.12 0.12 0.12 -
NAPS 0.1108 0.1084 0.1049 0.1025 0.1002 0.0955 0.0955 10.42%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.265 0.225 0.19 0.16 0.11 0.08 0.13 -
P/RPS 2.18 2.10 1.90 2.10 1.55 1.01 1.49 28.90%
P/EPS 15.16 10.00 11.71 13.51 15.84 -28.74 12.90 11.37%
EY 6.60 10.00 8.54 7.40 6.31 -3.48 7.75 -10.16%
DY 0.00 0.00 0.00 0.00 1.82 2.50 1.54 -
P/NAPS 1.41 1.22 1.07 0.92 0.65 0.49 0.80 45.96%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 26/11/20 26/08/20 25/06/20 27/02/20 -
Price 0.33 0.225 0.225 0.19 0.18 0.11 0.13 -
P/RPS 2.72 2.10 2.25 2.49 2.53 1.39 1.49 49.42%
P/EPS 18.87 10.00 13.86 16.04 25.93 -39.52 12.90 28.89%
EY 5.30 10.00 7.21 6.23 3.86 -2.53 7.75 -22.39%
DY 0.00 0.00 0.00 0.00 1.11 1.82 1.54 -
P/NAPS 1.76 1.22 1.26 1.09 1.06 0.68 0.80 69.23%

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