[GREENYB] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 38.66%
YoY- 908.4%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 45,883 41,368 40,543 35,807 33,345 25,447 23,736 54.99%
PBT 7,543 6,753 7,444 9,589 6,927 4,825 3,104 80.45%
Tax -2,170 -1,579 -1,609 -2,079 -1,511 -872 -787 96.27%
NP 5,373 5,174 5,835 7,510 5,416 3,953 2,317 74.92%
-
NP to SH 5,373 5,174 5,835 7,510 5,416 3,953 2,317 74.92%
-
Tax Rate 28.77% 23.38% 21.61% 21.68% 21.81% 18.07% 25.35% -
Total Cost 40,510 36,194 34,708 28,297 27,929 21,494 21,419 52.75%
-
Net Worth 65,079 63,410 62,743 61,408 59,405 58,070 56,735 9.55%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - 667 -
Div Payout % - - - - - - 28.81% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 65,079 63,410 62,743 61,408 59,405 58,070 56,735 9.55%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.71% 12.51% 14.39% 20.97% 16.24% 15.53% 9.76% -
ROE 8.26% 8.16% 9.30% 12.23% 9.12% 6.81% 4.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.75 12.40 12.15 10.73 9.99 7.62 7.11 55.03%
EPS 1.61 1.55 1.75 2.25 1.62 1.18 0.69 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.195 0.19 0.188 0.184 0.178 0.174 0.17 9.55%
Adjusted Per Share Value based on latest NOSH - 333,740
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.46 7.63 7.48 6.60 6.15 4.69 4.38 54.90%
EPS 0.99 0.95 1.08 1.38 1.00 0.73 0.43 74.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.12 0.1169 0.1157 0.1132 0.1095 0.1071 0.1046 9.56%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.275 0.29 0.265 0.225 0.19 0.16 0.11 -
P/RPS 2.00 2.34 2.18 2.10 1.90 2.10 1.55 18.46%
P/EPS 17.08 18.71 15.16 10.00 11.71 13.51 15.84 5.13%
EY 5.85 5.35 6.60 10.00 8.54 7.40 6.31 -4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 1.41 1.53 1.41 1.22 1.07 0.92 0.65 67.33%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 26/08/20 -
Price 0.285 0.29 0.33 0.225 0.225 0.19 0.18 -
P/RPS 2.07 2.34 2.72 2.10 2.25 2.49 2.53 -12.48%
P/EPS 17.70 18.71 18.87 10.00 13.86 16.04 25.93 -22.42%
EY 5.65 5.35 5.30 10.00 7.21 6.23 3.86 28.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 1.46 1.53 1.76 1.22 1.26 1.09 1.06 23.72%

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