[GREENYB] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -4.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 CAGR
Revenue 56,869 45,883 33,345 47,305 30,674 37,300 44,255 3.43%
PBT 34,270 7,543 6,927 4,597 597 3,684 5,979 26.51%
Tax -1,827 -2,170 -1,511 -278 -376 -1,075 -1,582 1.95%
NP 32,443 5,373 5,416 4,319 221 2,609 4,397 30.88%
-
NP to SH 32,678 5,373 5,416 4,319 221 2,609 4,397 31.01%
-
Tax Rate 5.33% 28.77% 21.81% 6.05% 62.98% 29.18% 26.46% -
Total Cost 24,426 40,510 27,929 42,986 30,453 34,691 39,858 -6.38%
-
Net Worth 188,879 65,079 59,405 54,065 55,868 57,531 57,160 17.46%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 CAGR
Div 1,626 - - 667 - - - -
Div Payout % 4.98% - - 15.45% - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 188,879 65,079 59,405 54,065 55,868 57,531 57,160 17.46%
NOSH 542,289 333,740 333,740 333,740 333,740 333,740 333,106 6.78%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 57.05% 11.71% 16.24% 9.13% 0.72% 6.99% 9.94% -
ROE 17.30% 8.26% 9.12% 7.99% 0.40% 4.53% 7.69% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 CAGR
RPS 10.49 13.75 9.99 14.17 9.19 11.15 13.29 -3.13%
EPS 6.03 1.61 1.62 1.29 0.07 0.78 1.32 22.70%
DPS 0.30 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.3483 0.195 0.178 0.162 0.1674 0.172 0.1716 10.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 CAGR
RPS 10.49 8.46 6.15 8.72 5.66 6.88 8.16 3.44%
EPS 6.03 0.99 1.00 0.80 0.04 0.48 0.81 31.04%
DPS 0.30 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 0.3483 0.12 0.1095 0.0997 0.103 0.1061 0.1054 17.46%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/07/17 29/07/16 31/07/15 -
Price 0.20 0.275 0.19 0.13 0.21 0.225 0.255 -
P/RPS 1.91 2.00 1.90 0.92 2.28 2.02 1.92 -0.07%
P/EPS 3.32 17.08 11.71 10.05 317.13 29.79 19.32 -21.11%
EY 30.13 5.85 8.54 9.95 0.32 3.36 5.18 26.76%
DY 1.50 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.57 1.41 1.07 0.80 1.25 1.31 1.49 -12.13%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 CAGR
Date 27/02/23 24/02/22 25/02/21 27/02/20 26/09/17 22/09/16 29/09/15 -
Price 0.24 0.285 0.225 0.13 0.195 0.23 0.205 -
P/RPS 2.29 2.07 2.25 0.92 2.12 2.06 1.54 5.48%
P/EPS 3.98 17.70 13.86 10.05 294.48 30.46 15.53 -16.75%
EY 25.11 5.65 7.21 9.95 0.34 3.28 6.44 20.11%
DY 1.25 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.69 1.46 1.26 0.80 1.16 1.34 1.19 -7.07%

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