[GREENYB] QoQ TTM Result on 31-Jul-2014 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 13.39%
YoY- 59.68%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 41,908 42,917 49,952 51,771 47,020 48,706 44,855 -4.44%
PBT 4,979 5,397 7,749 8,707 7,846 8,777 5,881 -10.53%
Tax -1,478 -1,557 -2,165 -2,422 -2,303 -2,332 -1,717 -9.53%
NP 3,501 3,840 5,584 6,285 5,543 6,445 4,164 -10.94%
-
NP to SH 3,501 3,840 5,584 6,285 5,543 6,445 4,164 -10.94%
-
Tax Rate 29.68% 28.85% 27.94% 27.82% 29.35% 26.57% 29.20% -
Total Cost 38,407 39,077 44,368 45,486 41,477 42,261 40,691 -3.78%
-
Net Worth 55,534 53,999 56,535 56,235 55,400 64,578 54,065 1.80%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 66 66 66 - 3,337 3,337 767 -80.59%
Div Payout % 1.91% 1.74% 1.20% - 60.21% 51.78% 18.43% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 55,534 53,999 56,535 56,235 55,400 64,578 54,065 1.80%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 8.35% 8.95% 11.18% 12.14% 11.79% 13.23% 9.28% -
ROE 6.30% 7.11% 9.88% 11.18% 10.01% 9.98% 7.70% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 12.56 12.86 14.97 15.51 14.09 14.59 13.44 -4.42%
EPS 1.05 1.15 1.67 1.88 1.66 1.93 1.25 -11.00%
DPS 0.02 0.02 0.02 0.00 1.00 1.00 0.23 -80.45%
NAPS 0.1664 0.1618 0.1694 0.1685 0.166 0.1935 0.162 1.80%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 7.40 7.58 8.82 9.14 8.30 8.60 7.92 -4.43%
EPS 0.62 0.68 0.99 1.11 0.98 1.14 0.74 -11.15%
DPS 0.01 0.01 0.01 0.00 0.59 0.59 0.14 -82.86%
NAPS 0.0981 0.0953 0.0998 0.0993 0.0978 0.114 0.0955 1.81%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.27 0.325 0.455 0.335 0.25 0.205 0.20 -
P/RPS 2.15 2.53 3.04 2.16 1.77 1.40 1.49 27.77%
P/EPS 25.74 28.25 27.19 17.79 15.05 10.62 16.03 37.24%
EY 3.89 3.54 3.68 5.62 6.64 9.42 6.24 -27.08%
DY 0.07 0.06 0.04 0.00 4.00 4.88 1.15 -84.60%
P/NAPS 1.62 2.01 2.69 1.99 1.51 1.06 1.23 20.21%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 25/06/15 19/03/15 23/12/14 29/09/14 24/06/14 24/03/14 - -
Price 0.215 0.29 0.345 0.44 0.285 0.24 0.00 -
P/RPS 1.71 2.26 2.31 2.84 2.02 1.64 0.00 -
P/EPS 20.50 25.20 20.62 23.36 17.16 12.43 0.00 -
EY 4.88 3.97 4.85 4.28 5.83 8.05 0.00 -
DY 0.09 0.07 0.06 0.00 3.51 4.17 0.00 -
P/NAPS 1.29 1.79 2.04 2.61 1.72 1.24 0.00 -

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