[GREENYB] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 31/01/19 31/01/18 31/01/17 CAGR
Revenue 60,832 38,716 24,320 0 36,518 40,682 31,120 13.17%
PBT 10,268 8,370 7,336 0 2,700 -208 3,040 25.21%
Tax -3,038 -2,036 -1,840 0 -786 0 -968 23.52%
NP 7,230 6,334 5,496 0 1,914 -208 2,072 25.96%
-
NP to SH 7,230 6,334 5,496 0 1,914 -208 2,072 25.96%
-
Tax Rate 29.59% 24.32% 25.08% - 29.11% - 31.84% -
Total Cost 53,602 32,382 18,824 0 34,604 40,890 29,048 11.98%
-
Net Worth 68,082 62,743 56,735 0 55,400 54,733 56,335 3.56%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 31/01/19 31/01/18 31/01/17 CAGR
Div 2,002 - - - - - - -
Div Payout % 27.70% - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 68,082 62,743 56,735 0 55,400 54,733 56,335 3.56%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 11.89% 16.36% 22.60% 0.00% 5.24% -0.51% 6.66% -
ROE 10.62% 10.10% 9.69% 0.00% 3.45% -0.38% 3.68% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 31/01/19 31/01/18 31/01/17 CAGR
RPS 18.23 11.60 7.29 0.00 10.94 12.19 9.32 13.19%
EPS 2.16 1.90 1.64 0.00 0.58 -0.06 0.62 25.92%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.204 0.188 0.17 0.00 0.166 0.164 0.1688 3.56%
Adjusted Per Share Value based on latest NOSH - 333,740
30/06/22 30/06/21 30/06/20 30/06/19 31/01/19 31/01/18 31/01/17 CAGR
RPS 11.22 7.14 4.48 0.00 6.73 7.50 5.74 13.17%
EPS 1.33 1.17 1.01 0.00 0.35 -0.04 0.38 26.03%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1255 0.1157 0.1046 0.00 0.1022 0.1009 0.1039 3.55%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 31/01/19 31/01/18 31/01/17 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 31/01/19 30/01/18 31/01/17 -
Price 0.265 0.265 0.11 0.14 0.115 0.185 0.24 -
P/RPS 1.45 2.28 1.51 0.00 1.05 1.52 2.57 -10.03%
P/EPS 12.23 13.96 6.68 0.00 20.05 -296.84 38.66 -19.15%
EY 8.17 7.16 14.97 0.00 4.99 -0.34 2.59 23.64%
DY 2.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.41 0.65 0.00 0.69 1.13 1.42 -1.61%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 31/01/19 31/01/18 31/01/17 CAGR
Date 25/08/22 26/08/21 26/08/20 - 28/03/19 22/03/18 23/03/17 -
Price 0.235 0.33 0.18 0.00 0.14 0.175 0.23 -
P/RPS 1.29 2.84 2.47 0.00 1.28 1.44 2.47 -11.30%
P/EPS 10.85 17.39 10.93 0.00 24.41 -280.79 37.05 -20.29%
EY 9.22 5.75 9.15 0.00 4.10 -0.36 2.70 25.46%
DY 2.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.76 1.06 0.00 0.84 1.07 1.36 -3.05%

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