[GREENYB] QoQ TTM Result on 31-Oct-2014 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
23-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -11.15%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 44,255 41,908 42,917 49,952 51,771 47,020 48,706 -6.20%
PBT 5,980 4,979 5,397 7,749 8,707 7,846 8,777 -22.62%
Tax -1,582 -1,478 -1,557 -2,165 -2,422 -2,303 -2,332 -22.84%
NP 4,398 3,501 3,840 5,584 6,285 5,543 6,445 -22.54%
-
NP to SH 4,398 3,501 3,840 5,584 6,285 5,543 6,445 -22.54%
-
Tax Rate 26.45% 29.68% 28.85% 27.94% 27.82% 29.35% 26.57% -
Total Cost 39,857 38,407 39,077 44,368 45,486 41,477 42,261 -3.83%
-
Net Worth 57,269 55,534 53,999 56,535 56,235 55,400 64,578 -7.71%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 66 66 66 66 - 3,337 3,337 -92.73%
Div Payout % 1.52% 1.91% 1.74% 1.20% - 60.21% 51.78% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 57,269 55,534 53,999 56,535 56,235 55,400 64,578 -7.71%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 9.94% 8.35% 8.95% 11.18% 12.14% 11.79% 13.23% -
ROE 7.68% 6.30% 7.11% 9.88% 11.18% 10.01% 9.98% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 13.26 12.56 12.86 14.97 15.51 14.09 14.59 -6.18%
EPS 1.32 1.05 1.15 1.67 1.88 1.66 1.93 -22.42%
DPS 0.02 0.02 0.02 0.02 0.00 1.00 1.00 -92.68%
NAPS 0.1716 0.1664 0.1618 0.1694 0.1685 0.166 0.1935 -7.71%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 8.16 7.73 7.91 9.21 9.55 8.67 8.98 -6.20%
EPS 0.81 0.65 0.71 1.03 1.16 1.02 1.19 -22.67%
DPS 0.01 0.01 0.01 0.01 0.00 0.62 0.62 -93.66%
NAPS 0.1056 0.1024 0.0996 0.1043 0.1037 0.1022 0.1191 -7.72%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.255 0.27 0.325 0.455 0.335 0.25 0.205 -
P/RPS 1.92 2.15 2.53 3.04 2.16 1.77 1.40 23.50%
P/EPS 19.35 25.74 28.25 27.19 17.79 15.05 10.62 49.34%
EY 5.17 3.89 3.54 3.68 5.62 6.64 9.42 -33.03%
DY 0.08 0.07 0.06 0.04 0.00 4.00 4.88 -93.59%
P/NAPS 1.49 1.62 2.01 2.69 1.99 1.51 1.06 25.56%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 25/06/15 19/03/15 23/12/14 29/09/14 24/06/14 24/03/14 -
Price 0.205 0.215 0.29 0.345 0.44 0.285 0.24 -
P/RPS 1.55 1.71 2.26 2.31 2.84 2.02 1.64 -3.70%
P/EPS 15.56 20.50 25.20 20.62 23.36 17.16 12.43 16.19%
EY 6.43 4.88 3.97 4.85 4.28 5.83 8.05 -13.94%
DY 0.10 0.09 0.07 0.06 0.00 3.51 4.17 -91.74%
P/NAPS 1.19 1.29 1.79 2.04 2.61 1.72 1.24 -2.71%

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