[GREENYB] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 7.78%
YoY- 21.26%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 45,324 57,708 56,869 62,493 56,941 50,322 45,883 -0.81%
PBT 23,982 30,545 34,270 9,600 8,492 7,558 7,543 116.67%
Tax -468 -1,489 -1,827 -3,326 -2,671 -2,239 -2,170 -64.13%
NP 23,514 29,056 32,443 6,274 5,821 5,319 5,373 168.27%
-
NP to SH 24,924 29,751 32,678 6,274 5,821 5,319 5,373 178.92%
-
Tax Rate 1.95% 4.87% 5.33% 34.65% 31.45% 29.62% 28.77% -
Total Cost 21,810 28,652 24,426 56,219 51,120 45,003 40,510 -33.89%
-
Net Worth 142,134 145,496 188,879 70,085 68,082 67,081 65,079 68.57%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 142,134 145,496 188,879 70,085 68,082 67,081 65,079 68.57%
NOSH 542,289 542,289 542,289 333,740 333,740 333,740 333,740 38.33%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 51.88% 50.35% 57.05% 10.04% 10.22% 10.57% 11.71% -
ROE 17.54% 20.45% 17.30% 8.95% 8.55% 7.93% 8.26% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.36 10.64 10.49 18.73 17.06 15.08 13.75 -28.29%
EPS 4.60 5.49 6.03 1.88 1.74 1.59 1.61 101.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2621 0.2683 0.3483 0.21 0.204 0.201 0.195 21.85%
Adjusted Per Share Value based on latest NOSH - 333,740
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.00 10.19 10.04 11.03 10.05 8.89 8.10 -0.82%
EPS 4.40 5.25 5.77 1.11 1.03 0.94 0.95 178.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.251 0.2569 0.3335 0.1237 0.1202 0.1184 0.1149 68.59%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.20 0.23 0.20 0.20 0.265 0.27 0.275 -
P/RPS 2.39 2.16 1.91 1.07 1.55 1.79 2.00 12.64%
P/EPS 4.35 4.19 3.32 10.64 15.19 16.94 17.08 -59.92%
EY 22.98 23.85 30.13 9.40 6.58 5.90 5.85 149.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 0.57 0.95 1.30 1.34 1.41 -33.84%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/08/23 27/02/23 25/11/22 25/08/22 25/05/22 24/02/22 -
Price 0.19 0.19 0.24 0.21 0.235 0.27 0.285 -
P/RPS 2.27 1.79 2.29 1.12 1.38 1.79 2.07 6.35%
P/EPS 4.13 3.46 3.98 11.17 13.47 16.94 17.70 -62.19%
EY 24.19 28.87 25.11 8.95 7.42 5.90 5.65 164.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.69 1.00 1.15 1.34 1.46 -37.66%

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