[GREENYB] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 70.61%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/04/17 30/04/16 CAGR
Revenue 40,200 62,493 41,368 25,447 17,470 32,446 43,982 -1.20%
PBT 18,987 9,600 6,753 4,825 3,812 1,736 6,574 15.36%
Tax 295 -3,326 -1,579 -872 -18 75 -2,051 -
NP 19,282 6,274 5,174 3,953 3,794 1,811 4,523 21.57%
-
NP to SH 21,390 6,274 5,174 3,953 3,794 1,811 4,523 23.28%
-
Tax Rate -1.55% 34.65% 23.38% 18.07% 0.47% -4.32% 31.20% -
Total Cost 20,918 56,219 36,194 21,494 13,676 30,635 39,459 -8.19%
-
Net Worth 139,259 70,085 63,410 58,070 0 57,269 57,503 12.65%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/04/17 30/04/16 CAGR
Net Worth 139,259 70,085 63,410 58,070 0 57,269 57,503 12.65%
NOSH 542,289 333,740 333,740 333,740 333,740 333,740 333,740 6.75%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/04/17 30/04/16 CAGR
NP Margin 47.97% 10.04% 12.51% 15.53% 21.72% 5.58% 10.28% -
ROE 15.36% 8.95% 8.16% 6.81% 0.00% 3.16% 7.87% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/04/17 30/04/16 CAGR
RPS 7.41 18.73 12.40 7.62 5.23 9.72 13.18 -7.46%
EPS 3.94 1.88 1.55 1.18 1.14 0.54 1.36 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2568 0.21 0.19 0.174 0.00 0.1716 0.1723 5.52%
Adjusted Per Share Value based on latest NOSH - 333,740
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/04/17 30/04/16 CAGR
RPS 7.41 11.52 7.63 4.69 3.22 5.98 8.11 -1.20%
EPS 3.94 1.16 0.95 0.73 0.70 0.33 0.83 23.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2568 0.1292 0.1169 0.1071 0.00 0.1056 0.106 12.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/04/17 30/04/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/04/17 29/04/16 -
Price 0.185 0.20 0.29 0.16 0.125 0.23 0.255 -
P/RPS 2.50 1.07 2.34 2.10 2.39 2.37 1.93 3.54%
P/EPS 4.69 10.64 18.71 13.51 11.00 42.39 18.82 -17.07%
EY 21.32 9.40 5.35 7.40 9.09 2.36 5.31 20.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.95 1.53 0.92 0.00 1.34 1.48 -9.25%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/04/17 30/04/16 CAGR
Date 24/11/23 25/11/22 25/11/21 26/11/20 - 22/06/17 21/06/16 -
Price 0.205 0.21 0.29 0.19 0.00 0.21 0.26 -
P/RPS 2.77 1.12 2.34 2.49 0.00 2.16 1.97 4.69%
P/EPS 5.20 11.17 18.71 16.04 0.00 38.70 19.18 -16.12%
EY 19.24 8.95 5.35 6.23 0.00 2.58 5.21 19.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.53 1.09 0.00 1.22 1.51 -8.20%

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