Highlights

[GREENYB] QoQ Annualized Quarter Result on 2012-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     7.79%    YoY -     12.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 47,400 47,144 55,704 58,269 54,686 54,300 48,239 -1.16%
  QoQ % 0.54% -15.37% -4.40% 6.55% 0.71% 12.56% -
  Horiz. % 98.26% 97.73% 115.48% 120.79% 113.36% 112.56% 100.00%
PBT 6,558 9,332 11,248 12,580 11,508 11,920 9,576 -22.22%
  QoQ % -29.73% -17.03% -10.59% 9.32% -3.46% 24.48% -
  Horiz. % 68.48% 97.45% 117.46% 131.37% 120.18% 124.48% 100.00%
Tax -2,046 -2,440 -2,991 -3,532 -3,114 -3,136 -2,192 -4.47%
  QoQ % 16.15% 18.42% 15.32% -13.42% 0.70% -43.07% -
  Horiz. % 93.34% 111.31% 136.45% 161.13% 142.06% 143.07% 100.00%
NP 4,512 6,892 8,257 9,048 8,394 8,784 7,384 -27.88%
  QoQ % -34.53% -16.53% -8.74% 7.79% -4.44% 18.96% -
  Horiz. % 61.11% 93.34% 111.82% 122.54% 113.68% 118.96% 100.00%
NP to SH 4,512 6,892 8,257 9,048 8,394 8,784 7,374 -27.82%
  QoQ % -34.53% -16.53% -8.74% 7.79% -4.44% 19.12% -
  Horiz. % 61.19% 93.46% 111.97% 122.70% 113.83% 119.12% 100.00%
Tax Rate 31.20 % 26.15 % 26.59 % 28.08 % 27.06 % 26.31 % 22.89 % 22.82%
  QoQ % 19.31% -1.65% -5.31% 3.77% 2.85% 14.94% -
  Horiz. % 136.30% 114.24% 116.16% 122.67% 118.22% 114.94% 100.00%
Total Cost 42,888 40,252 47,447 49,221 46,292 45,516 40,855 3.28%
  QoQ % 6.55% -15.16% -3.60% 6.33% 1.70% 11.41% -
  Horiz. % 104.98% 98.52% 116.14% 120.48% 113.31% 111.41% 100.00%
Net Worth 50,327 53,131 51,475 49,894 47,199 48,528 46,492 5.40%
  QoQ % -5.28% 3.22% 3.17% 5.71% -2.74% 4.38% -
  Horiz. % 108.25% 114.28% 110.72% 107.32% 101.52% 104.38% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 3,342 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 40.48 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 50,327 53,131 51,475 49,894 47,199 48,528 46,492 5.40%
  QoQ % -5.28% 3.22% 3.17% 5.71% -2.74% 4.38% -
  Horiz. % 108.25% 114.28% 110.72% 107.32% 101.52% 104.38% 100.00%
NOSH 333,740 333,740 334,257 333,740 333,095 166,363 166,879 58.40%
  QoQ % 0.00% -0.15% 0.15% 0.19% 100.22% -0.31% -
  Horiz. % 199.99% 199.99% 200.30% 199.99% 199.60% 99.69% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 9.52 % 14.62 % 14.82 % 15.53 % 15.35 % 16.18 % 15.31 % -27.04%
  QoQ % -34.88% -1.35% -4.57% 1.17% -5.13% 5.68% -
  Horiz. % 62.18% 95.49% 96.80% 101.44% 100.26% 105.68% 100.00%
ROE 8.97 % 12.97 % 16.04 % 18.13 % 17.78 % 18.10 % 15.86 % -31.49%
  QoQ % -30.84% -19.14% -11.53% 1.97% -1.77% 14.12% -
  Horiz. % 56.56% 81.78% 101.13% 114.31% 112.11% 114.12% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 14.20 14.13 16.67 17.46 16.42 32.64 28.91 -37.61%
  QoQ % 0.50% -15.24% -4.52% 6.33% -49.69% 12.90% -
  Horiz. % 49.12% 48.88% 57.66% 60.39% 56.80% 112.90% 100.00%
EPS 1.36 2.08 2.47 2.71 2.52 5.28 4.43 -54.33%
  QoQ % -34.62% -15.79% -8.86% 7.54% -52.27% 19.19% -
  Horiz. % 30.70% 46.95% 55.76% 61.17% 56.88% 119.19% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1508 0.1592 0.1540 0.1495 0.1417 0.2917 0.2786 -33.46%
  QoQ % -5.28% 3.38% 3.01% 5.50% -51.42% 4.70% -
  Horiz. % 54.13% 57.14% 55.28% 53.66% 50.86% 104.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 14.20 14.13 16.69 17.46 16.39 16.27 14.45 -1.15%
  QoQ % 0.50% -15.34% -4.41% 6.53% 0.74% 12.60% -
  Horiz. % 98.27% 97.79% 115.50% 120.83% 113.43% 112.60% 100.00%
EPS 1.36 2.08 2.47 2.71 2.52 2.63 2.21 -27.54%
  QoQ % -34.62% -15.79% -8.86% 7.54% -4.18% 19.00% -
  Horiz. % 61.54% 94.12% 111.76% 122.62% 114.03% 119.00% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1508 0.1592 0.1542 0.1495 0.1414 0.1454 0.1393 5.41%
  QoQ % -5.28% 3.24% 3.14% 5.73% -2.75% 4.38% -
  Horiz. % 108.26% 114.29% 110.70% 107.32% 101.51% 104.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.2150 0.2500 0.2200 0.2300 0.2200 0.2200 0.4200 -
P/RPS 1.51 1.77 1.32 1.32 1.34 0.67 1.45 2.73%
  QoQ % -14.69% 34.09% 0.00% -1.49% 100.00% -53.79% -
  Horiz. % 104.14% 122.07% 91.03% 91.03% 92.41% 46.21% 100.00%
P/EPS 15.90 12.11 8.91 8.48 8.73 4.17 9.50 40.75%
  QoQ % 31.30% 35.91% 5.07% -2.86% 109.35% -56.11% -
  Horiz. % 167.37% 127.47% 93.79% 89.26% 91.89% 43.89% 100.00%
EY 6.29 8.26 11.23 11.79 11.45 24.00 10.52 -28.92%
  QoQ % -23.85% -26.45% -4.75% 2.97% -52.29% 128.14% -
  Horiz. % 59.79% 78.52% 106.75% 112.07% 108.84% 228.14% 100.00%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.43 1.57 1.43 1.54 1.55 0.75 1.51 -3.55%
  QoQ % -8.92% 9.79% -7.14% -0.65% 106.67% -50.33% -
  Horiz. % 94.70% 103.97% 94.70% 101.99% 102.65% 49.67% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 23/12/11 21/09/11 -
Price 0.2150 0.2200 0.2000 0.2300 0.2600 0.2000 0.1900 -
P/RPS 1.51 1.56 1.20 1.32 1.58 0.61 0.66 73.19%
  QoQ % -3.21% 30.00% -9.09% -16.46% 159.02% -7.58% -
  Horiz. % 228.79% 236.36% 181.82% 200.00% 239.39% 92.42% 100.00%
P/EPS 15.90 10.65 8.10 8.48 10.32 3.79 4.30 138.18%
  QoQ % 49.30% 31.48% -4.48% -17.83% 172.30% -11.86% -
  Horiz. % 369.77% 247.67% 188.37% 197.21% 240.00% 88.14% 100.00%
EY 6.29 9.39 12.35 11.79 9.69 26.40 23.26 -58.02%
  QoQ % -33.01% -23.97% 4.75% 21.67% -63.30% 13.50% -
  Horiz. % 27.04% 40.37% 53.10% 50.69% 41.66% 113.50% 100.00%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.43 1.38 1.30 1.54 1.83 0.69 0.68 63.77%
  QoQ % 3.62% 6.15% -15.58% -15.85% 165.22% 1.47% -
  Horiz. % 210.29% 202.94% 191.18% 226.47% 269.12% 101.47% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers