[GREENYB] YoY Cumulative Quarter Result on 31-Jul-2016 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- -6.42%
YoY- -40.66%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 33,345 47,305 30,674 37,300 44,255 51,729 47,770 -4.72%
PBT 6,927 4,597 597 3,684 5,979 8,857 7,315 -0.73%
Tax -1,511 -278 -376 -1,075 -1,582 -2,366 -2,071 -4.15%
NP 5,416 4,319 221 2,609 4,397 6,491 5,244 0.43%
-
NP to SH 5,416 4,319 221 2,609 4,397 6,491 5,244 0.43%
-
Tax Rate 21.81% 6.05% 62.98% 29.18% 26.46% 26.71% 28.31% -
Total Cost 27,929 42,986 30,453 34,691 39,858 45,238 42,526 -5.50%
-
Net Worth 59,405 54,065 55,868 57,531 57,160 56,565 53,157 1.50%
Dividend
31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - 667 - - - - - -
Div Payout % - 15.45% - - - - - -
Equity
31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 59,405 54,065 55,868 57,531 57,160 56,565 53,157 1.50%
NOSH 333,740 333,740 333,740 333,740 333,106 334,308 332,857 0.03%
Ratio Analysis
31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 16.24% 9.13% 0.72% 6.99% 9.94% 12.55% 10.98% -
ROE 9.12% 7.99% 0.40% 4.53% 7.69% 11.48% 9.87% -
Per Share
31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 9.99 14.17 9.19 11.15 13.29 15.47 14.35 -4.76%
EPS 1.62 1.29 0.07 0.78 1.32 1.95 1.57 0.42%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.178 0.162 0.1674 0.172 0.1716 0.1692 0.1597 1.47%
Adjusted Per Share Value based on latest NOSH - 333,740
31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 5.89 8.35 5.42 6.59 7.81 9.13 8.43 -4.71%
EPS 0.96 0.76 0.04 0.46 0.78 1.15 0.93 0.42%
DPS 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1049 0.0955 0.0986 0.1016 0.1009 0.0999 0.0939 1.50%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/12/20 31/12/19 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.19 0.13 0.21 0.225 0.255 0.335 0.195 -
P/RPS 1.90 0.92 2.28 2.02 1.92 2.17 1.36 4.60%
P/EPS 11.71 10.05 317.13 29.79 19.32 17.25 12.38 -0.74%
EY 8.54 9.95 0.32 3.36 5.18 5.80 8.08 0.74%
DY 0.00 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.80 1.25 1.31 1.49 1.98 1.22 -1.75%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/02/21 27/02/20 26/09/17 22/09/16 29/09/15 29/09/14 18/09/13 -
Price 0.225 0.13 0.195 0.23 0.205 0.44 0.19 -
P/RPS 2.25 0.92 2.12 2.06 1.54 2.84 1.32 7.44%
P/EPS 13.86 10.05 294.48 30.46 15.53 22.66 12.06 1.89%
EY 7.21 9.95 0.34 3.28 6.44 4.41 8.29 -1.86%
DY 0.00 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.80 1.16 1.34 1.19 2.60 1.19 0.77%

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