Highlights

[GREENYB] QoQ Annualized Quarter Result on 2009-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 30-Apr-2009  [#3]
Profit Trend QoQ -     -2.47%    YoY -     -20.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 30,186 17,672 27,696 32,373 30,700 17,456 33,642 -6.95%
  QoQ % 70.81% -36.19% -14.45% 5.45% 75.87% -48.11% -
  Horiz. % 89.73% 52.53% 82.33% 96.23% 91.25% 51.89% 100.00%
PBT 5,520 1,784 4,914 7,233 7,386 3,464 8,182 -23.02%
  QoQ % 209.42% -63.70% -32.06% -2.07% 113.22% -57.66% -
  Horiz. % 67.47% 21.80% 60.06% 88.41% 90.27% 42.34% 100.00%
Tax -974 -548 -901 -1,844 -1,860 -964 -1,878 -35.37%
  QoQ % -77.74% 39.18% 51.14% 0.86% -92.95% 48.67% -
  Horiz. % 51.86% 29.18% 47.98% 98.19% 99.04% 51.33% 100.00%
NP 4,546 1,236 4,013 5,389 5,526 2,500 6,304 -19.54%
  QoQ % 267.80% -69.20% -25.54% -2.47% 121.04% -60.34% -
  Horiz. % 72.11% 19.61% 63.66% 85.49% 87.66% 39.66% 100.00%
NP to SH 4,548 1,236 4,013 5,389 5,526 2,500 6,304 -19.51%
  QoQ % 267.96% -69.20% -25.54% -2.47% 121.04% -60.34% -
  Horiz. % 72.14% 19.61% 63.66% 85.49% 87.66% 39.66% 100.00%
Tax Rate 17.64 % 30.72 % 18.34 % 25.49 % 25.18 % 27.83 % 22.95 % -16.05%
  QoQ % -42.58% 67.50% -28.05% 1.23% -9.52% 21.26% -
  Horiz. % 76.86% 133.86% 79.91% 111.07% 109.72% 121.26% 100.00%
Total Cost 25,640 16,436 23,683 26,984 25,174 14,956 27,338 -4.17%
  QoQ % 56.00% -30.60% -12.23% 7.19% 68.32% -45.29% -
  Horiz. % 93.79% 60.12% 86.63% 98.71% 92.08% 54.71% 100.00%
Net Worth 36,960 36,982 37,239 37,219 36,034 36,661 36,140 1.50%
  QoQ % -0.06% -0.69% 0.06% 3.29% -1.71% 1.44% -
  Horiz. % 102.27% 102.33% 103.04% 102.98% 99.71% 101.44% 100.00%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - 2,477 - - - 2,970 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.39% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 61.73 % - % - % - % 47.12 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 131.01% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 36,960 36,982 37,239 37,219 36,034 36,661 36,140 1.50%
  QoQ % -0.06% -0.69% 0.06% 3.29% -1.71% 1.44% -
  Horiz. % 102.27% 102.33% 103.04% 102.98% 99.71% 101.44% 100.00%
NOSH 164,782 162,631 165,144 164,979 165,449 164,473 165,026 -0.10%
  QoQ % 1.32% -1.52% 0.10% -0.28% 0.59% -0.33% -
  Horiz. % 99.85% 98.55% 100.07% 99.97% 100.26% 99.67% 100.00%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 15.06 % 6.99 % 14.49 % 16.65 % 18.00 % 14.32 % 18.74 % -13.53%
  QoQ % 115.45% -51.76% -12.97% -7.50% 25.70% -23.59% -
  Horiz. % 80.36% 37.30% 77.32% 88.85% 96.05% 76.41% 100.00%
ROE 12.30 % 3.34 % 10.78 % 14.48 % 15.34 % 6.82 % 17.44 % -20.72%
  QoQ % 268.26% -69.02% -25.55% -5.61% 124.93% -60.89% -
  Horiz. % 70.53% 19.15% 61.81% 83.03% 87.96% 39.11% 100.00%
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 18.32 10.87 16.77 19.62 18.56 10.61 20.39 -6.87%
  QoQ % 68.54% -35.18% -14.53% 5.71% 74.93% -47.96% -
  Horiz. % 89.85% 53.31% 82.25% 96.22% 91.03% 52.04% 100.00%
EPS 2.76 0.76 2.43 3.27 3.34 1.52 3.82 -19.43%
  QoQ % 263.16% -68.72% -25.69% -2.10% 119.74% -60.21% -
  Horiz. % 72.25% 19.90% 63.61% 85.60% 87.43% 39.79% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.33% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2243 0.2274 0.2255 0.2256 0.2178 0.2229 0.2190 1.60%
  QoQ % -1.36% 0.84% -0.04% 3.58% -2.29% 1.78% -
  Horiz. % 102.42% 103.84% 102.97% 103.01% 99.45% 101.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 9.04 5.30 8.30 9.70 9.20 5.23 10.08 -6.98%
  QoQ % 70.57% -36.14% -14.43% 5.43% 75.91% -48.12% -
  Horiz. % 89.68% 52.58% 82.34% 96.23% 91.27% 51.88% 100.00%
EPS 1.36 0.37 1.20 1.61 1.66 0.75 1.89 -19.65%
  QoQ % 267.57% -69.17% -25.47% -3.01% 121.33% -60.32% -
  Horiz. % 71.96% 19.58% 63.49% 85.19% 87.83% 39.68% 100.00%
DPS 0.00 0.00 0.74 0.00 0.00 0.00 0.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.15% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1107 0.1108 0.1116 0.1115 0.1080 0.1098 0.1083 1.47%
  QoQ % -0.09% -0.72% 0.09% 3.24% -1.64% 1.39% -
  Horiz. % 102.22% 102.31% 103.05% 102.95% 99.72% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.1200 0.1200 0.1200 0.1900 0.1000 0.1000 0.1200 -
P/RPS 0.66 1.10 0.72 0.97 0.54 0.94 0.59 7.74%
  QoQ % -40.00% 52.78% -25.77% 79.63% -42.55% 59.32% -
  Horiz. % 111.86% 186.44% 122.03% 164.41% 91.53% 159.32% 100.00%
P/EPS 4.35 15.79 4.94 5.82 2.99 6.58 3.14 24.20%
  QoQ % -72.45% 219.64% -15.12% 94.65% -54.56% 109.55% -
  Horiz. % 138.54% 502.87% 157.32% 185.35% 95.22% 209.55% 100.00%
EY 23.00 6.33 20.25 17.19 33.40 15.20 31.83 -19.43%
  QoQ % 263.35% -68.74% 17.80% -48.53% 119.74% -52.25% -
  Horiz. % 72.26% 19.89% 63.62% 54.01% 104.93% 47.75% 100.00%
DY 0.00 0.00 12.50 0.00 0.00 0.00 15.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.33% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.53 0.53 0.53 0.84 0.46 0.45 0.55 -2.43%
  QoQ % 0.00% 0.00% -36.90% 82.61% 2.22% -18.18% -
  Horiz. % 96.36% 96.36% 96.36% 152.73% 83.64% 81.82% 100.00%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 24/03/10 22/12/09 30/09/09 23/06/09 30/03/09 22/12/08 23/09/08 -
Price 0.1300 0.1200 0.1300 0.0900 0.0800 0.1000 0.1200 -
P/RPS 0.71 1.10 0.78 0.46 0.43 0.94 0.59 13.10%
  QoQ % -35.45% 41.03% 69.57% 6.98% -54.26% 59.32% -
  Horiz. % 120.34% 186.44% 132.20% 77.97% 72.88% 159.32% 100.00%
P/EPS 4.71 15.79 5.35 2.76 2.40 6.58 3.14 30.94%
  QoQ % -70.17% 195.14% 93.84% 15.00% -63.53% 109.55% -
  Horiz. % 150.00% 502.87% 170.38% 87.90% 76.43% 209.55% 100.00%
EY 21.23 6.33 18.69 36.30 41.75 15.20 31.83 -23.61%
  QoQ % 235.39% -66.13% -48.51% -13.05% 174.67% -52.25% -
  Horiz. % 66.70% 19.89% 58.72% 114.04% 131.17% 47.75% 100.00%
DY 0.00 0.00 11.54 0.00 0.00 0.00 15.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.93% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.53 0.58 0.40 0.37 0.45 0.55 3.59%
  QoQ % 9.43% -8.62% 45.00% 8.11% -17.78% -18.18% -
  Horiz. % 105.45% 96.36% 105.45% 72.73% 67.27% 81.82% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

494  445  617  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 DNEX 0.29+0.01 
 JAKS 0.685+0.01 
 SCIB 3.02+0.48 
 KSTAR 0.125-0.02 
 VIVOCOM 0.95+0.115 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS