[GREENYB] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -1.01%
YoY- -29.17%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 56,869 62,493 56,941 50,322 45,883 41,368 40,543 25.22%
PBT 34,270 9,600 8,492 7,558 7,543 6,753 7,444 175.97%
Tax -1,827 -3,326 -2,671 -2,239 -2,170 -1,579 -1,609 8.81%
NP 32,443 6,274 5,821 5,319 5,373 5,174 5,835 212.86%
-
NP to SH 32,678 6,274 5,821 5,319 5,373 5,174 5,835 214.37%
-
Tax Rate 5.33% 34.65% 31.45% 29.62% 28.77% 23.38% 21.61% -
Total Cost 24,426 56,219 51,120 45,003 40,510 36,194 34,708 -20.83%
-
Net Worth 188,879 70,085 68,082 67,081 65,079 63,410 62,743 108.06%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 188,879 70,085 68,082 67,081 65,079 63,410 62,743 108.06%
NOSH 542,289 333,740 333,740 333,740 333,740 333,740 333,740 38.09%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 57.05% 10.04% 10.22% 10.57% 11.71% 12.51% 14.39% -
ROE 17.30% 8.95% 8.55% 7.93% 8.26% 8.16% 9.30% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.49 18.73 17.06 15.08 13.75 12.40 12.15 -9.30%
EPS 6.03 1.88 1.74 1.59 1.61 1.55 1.75 127.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3483 0.21 0.204 0.201 0.195 0.19 0.188 50.67%
Adjusted Per Share Value based on latest NOSH - 333,740
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.49 11.52 10.50 9.28 8.46 7.63 7.48 25.21%
EPS 6.03 1.16 1.07 0.98 0.99 0.95 1.08 213.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3483 0.1292 0.1255 0.1237 0.12 0.1169 0.1157 108.06%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.20 0.20 0.265 0.27 0.275 0.29 0.265 -
P/RPS 1.91 1.07 1.55 1.79 2.00 2.34 2.18 -8.41%
P/EPS 3.32 10.64 15.19 16.94 17.08 18.71 15.16 -63.56%
EY 30.13 9.40 6.58 5.90 5.85 5.35 6.60 174.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.95 1.30 1.34 1.41 1.53 1.41 -45.23%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 25/08/22 25/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.24 0.21 0.235 0.27 0.285 0.29 0.33 -
P/RPS 2.29 1.12 1.38 1.79 2.07 2.34 2.72 -10.81%
P/EPS 3.98 11.17 13.47 16.94 17.70 18.71 18.87 -64.46%
EY 25.11 8.95 7.42 5.90 5.65 5.35 5.30 181.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.00 1.15 1.34 1.46 1.53 1.76 -46.34%

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