[GREENYB] YoY TTM Result on 31-Jan-2014 [#2]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
24-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 54.78%
YoY- 0.99%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Revenue 32,685 48,649 42,917 48,706 52,061 47,616 52,093 -8.89%
PBT 524 9,051 5,397 8,777 8,815 6,080 10,657 -45.21%
Tax 38 -2,700 -1,557 -2,332 -2,433 -1,754 -2,427 -
NP 562 6,351 3,840 6,445 6,382 4,326 8,230 -41.50%
-
NP to SH 562 6,351 3,840 6,445 6,382 4,326 8,230 -41.50%
-
Tax Rate -7.25% 29.83% 28.85% 26.57% 27.60% 28.85% 22.77% -
Total Cost 32,123 42,298 39,077 42,261 45,679 43,290 43,863 -6.03%
-
Net Worth 56,335 57,970 53,999 64,578 50,327 0 47,256 3.57%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Div - - 66 3,337 3,337 3,337 - -
Div Payout % - - 1.74% 51.78% 52.29% 77.15% - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Net Worth 56,335 57,970 53,999 64,578 50,327 0 47,256 3.57%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,499 0.01%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
NP Margin 1.72% 13.05% 8.95% 13.23% 12.26% 9.09% 15.80% -
ROE 1.00% 10.96% 7.11% 9.98% 12.68% 0.00% 17.42% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
RPS 9.79 14.58 12.86 14.59 15.60 14.27 15.62 -8.91%
EPS 0.17 1.90 1.15 1.93 1.91 1.30 2.47 -41.41%
DPS 0.00 0.00 0.02 1.00 1.00 1.00 0.00 -
NAPS 0.1688 0.1737 0.1618 0.1935 0.1508 0.00 0.1417 3.55%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
RPS 5.77 8.59 7.58 8.60 9.19 8.41 9.20 -8.89%
EPS 0.10 1.12 0.68 1.14 1.13 0.76 1.45 -41.38%
DPS 0.00 0.00 0.01 0.59 0.59 0.59 0.00 -
NAPS 0.0995 0.1024 0.0953 0.114 0.0889 0.00 0.0834 3.58%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 29/03/13 31/01/12 -
Price 0.24 0.215 0.325 0.205 0.215 0.20 0.22 -
P/RPS 2.45 1.47 2.53 1.40 1.38 1.40 1.41 11.67%
P/EPS 142.52 11.30 28.25 10.62 11.24 15.43 8.91 73.99%
EY 0.70 8.85 3.54 9.42 8.89 6.48 11.22 -42.55%
DY 0.00 0.00 0.06 4.88 4.65 5.00 0.00 -
P/NAPS 1.42 1.24 2.01 1.06 1.43 0.00 1.55 -1.73%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/03/13 31/01/12 CAGR
Date 23/03/17 25/03/16 19/03/15 24/03/14 21/03/13 - 22/03/12 -
Price 0.23 0.235 0.29 0.24 0.215 0.00 0.26 -
P/RPS 2.35 1.61 2.26 1.64 1.38 0.00 1.66 7.19%
P/EPS 136.58 12.35 25.20 12.43 11.24 0.00 10.54 66.82%
EY 0.73 8.10 3.97 8.05 8.89 0.00 9.49 -40.09%
DY 0.00 0.00 0.07 4.17 4.65 0.00 0.00 -
P/NAPS 1.36 1.35 1.79 1.24 1.43 0.00 1.83 -5.75%

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