[GREENYB] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 3.85%
YoY- -0.79%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 62,493 56,941 50,322 45,883 41,368 40,543 35,807 44.90%
PBT 9,600 8,492 7,558 7,543 6,753 7,444 9,589 0.07%
Tax -3,326 -2,671 -2,239 -2,170 -1,579 -1,609 -2,079 36.74%
NP 6,274 5,821 5,319 5,373 5,174 5,835 7,510 -11.28%
-
NP to SH 6,274 5,821 5,319 5,373 5,174 5,835 7,510 -11.28%
-
Tax Rate 34.65% 31.45% 29.62% 28.77% 23.38% 21.61% 21.68% -
Total Cost 56,219 51,120 45,003 40,510 36,194 34,708 28,297 57.97%
-
Net Worth 70,085 68,082 67,081 65,079 63,410 62,743 61,408 9.20%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 70,085 68,082 67,081 65,079 63,410 62,743 61,408 9.20%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.04% 10.22% 10.57% 11.71% 12.51% 14.39% 20.97% -
ROE 8.95% 8.55% 7.93% 8.26% 8.16% 9.30% 12.23% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.73 17.06 15.08 13.75 12.40 12.15 10.73 44.92%
EPS 1.88 1.74 1.59 1.61 1.55 1.75 2.25 -11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.204 0.201 0.195 0.19 0.188 0.184 9.20%
Adjusted Per Share Value based on latest NOSH - 333,740
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.52 10.50 9.28 8.46 7.63 7.48 6.60 44.91%
EPS 1.16 1.07 0.98 0.99 0.95 1.08 1.38 -10.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1292 0.1255 0.1237 0.12 0.1169 0.1157 0.1132 9.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.20 0.265 0.27 0.275 0.29 0.265 0.225 -
P/RPS 1.07 1.55 1.79 2.00 2.34 2.18 2.10 -36.18%
P/EPS 10.64 15.19 16.94 17.08 18.71 15.16 10.00 4.21%
EY 9.40 6.58 5.90 5.85 5.35 6.60 10.00 -4.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.30 1.34 1.41 1.53 1.41 1.22 -15.34%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 25/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.21 0.235 0.27 0.285 0.29 0.33 0.225 -
P/RPS 1.12 1.38 1.79 2.07 2.34 2.72 2.10 -34.20%
P/EPS 11.17 13.47 16.94 17.70 18.71 18.87 10.00 7.64%
EY 8.95 7.42 5.90 5.65 5.35 5.30 10.00 -7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 1.34 1.46 1.53 1.76 1.22 -12.40%

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