[GREENYB] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 420.85%
YoY- 508.19%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 40,200 45,324 57,708 56,869 62,493 56,941 50,322 -13.89%
PBT 18,987 23,982 30,545 34,270 9,600 8,492 7,558 84.69%
Tax 295 -468 -1,489 -1,827 -3,326 -2,671 -2,239 -
NP 19,282 23,514 29,056 32,443 6,274 5,821 5,319 135.79%
-
NP to SH 21,390 24,924 29,751 32,678 6,274 5,821 5,319 152.66%
-
Tax Rate -1.55% 1.95% 4.87% 5.33% 34.65% 31.45% 29.62% -
Total Cost 20,918 21,810 28,652 24,426 56,219 51,120 45,003 -39.96%
-
Net Worth 139,259 142,134 145,496 188,879 70,085 68,082 67,081 62.66%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 139,259 142,134 145,496 188,879 70,085 68,082 67,081 62.66%
NOSH 542,289 542,289 542,289 542,289 333,740 333,740 333,740 38.17%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 47.97% 51.88% 50.35% 57.05% 10.04% 10.22% 10.57% -
ROE 15.36% 17.54% 20.45% 17.30% 8.95% 8.55% 7.93% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.41 8.36 10.64 10.49 18.73 17.06 15.08 -37.70%
EPS 3.94 4.60 5.49 6.03 1.88 1.74 1.59 83.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2568 0.2621 0.2683 0.3483 0.21 0.204 0.201 17.72%
Adjusted Per Share Value based on latest NOSH - 542,289
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.10 8.00 10.19 10.04 11.03 10.05 8.89 -13.90%
EPS 3.78 4.40 5.25 5.77 1.11 1.03 0.94 152.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2459 0.251 0.2569 0.3335 0.1237 0.1202 0.1184 62.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.185 0.20 0.23 0.20 0.20 0.265 0.27 -
P/RPS 2.50 2.39 2.16 1.91 1.07 1.55 1.79 24.92%
P/EPS 4.69 4.35 4.19 3.32 10.64 15.19 16.94 -57.48%
EY 21.32 22.98 23.85 30.13 9.40 6.58 5.90 135.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.86 0.57 0.95 1.30 1.34 -33.88%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 29/08/23 30/08/23 27/02/23 25/11/22 25/08/22 25/05/22 -
Price 0.205 0.19 0.19 0.24 0.21 0.235 0.27 -
P/RPS 2.77 2.27 1.79 2.29 1.12 1.38 1.79 33.75%
P/EPS 5.20 4.13 3.46 3.98 11.17 13.47 16.94 -54.46%
EY 19.24 24.19 28.87 25.11 8.95 7.42 5.90 119.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.71 0.69 1.00 1.15 1.34 -29.07%

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