Highlights

[GREENYB] QoQ Annualized Quarter Result on 2011-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jan-2011  [#2]
Profit Trend QoQ -     109.48%    YoY -     44.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 54,300 48,239 51,390 46,978 32,096 38,494 39,509 23.54%
  QoQ % 12.56% -6.13% 9.39% 46.37% -16.62% -2.57% -
  Horiz. % 137.44% 122.10% 130.07% 118.90% 81.24% 97.43% 100.00%
PBT 11,920 9,576 11,057 9,188 4,460 9,650 11,536 2.20%
  QoQ % 24.48% -13.40% 20.35% 106.01% -53.78% -16.35% -
  Horiz. % 103.33% 83.01% 95.85% 79.65% 38.66% 83.65% 100.00%
Tax -3,136 -2,192 -3,020 -2,602 -1,316 -2,326 -2,978 3.48%
  QoQ % -43.07% 27.42% -16.06% -97.72% 43.42% 21.91% -
  Horiz. % 105.28% 73.59% 101.39% 87.35% 44.18% 78.09% 100.00%
NP 8,784 7,384 8,037 6,586 3,144 7,324 8,557 1.75%
  QoQ % 18.96% -8.13% 22.04% 109.48% -57.07% -14.41% -
  Horiz. % 102.65% 86.29% 93.92% 76.96% 36.74% 85.59% 100.00%
NP to SH 8,784 7,374 8,037 6,586 3,144 7,324 8,561 1.72%
  QoQ % 19.12% -8.25% 22.04% 109.48% -57.07% -14.45% -
  Horiz. % 102.60% 86.13% 93.88% 76.93% 36.72% 85.55% 100.00%
Tax Rate 26.31 % 22.89 % 27.31 % 28.32 % 29.51 % 24.10 % 25.82 % 1.26%
  QoQ % 14.94% -16.18% -3.57% -4.03% 22.45% -6.66% -
  Horiz. % 101.90% 88.65% 105.77% 109.68% 114.29% 93.34% 100.00%
Total Cost 45,516 40,855 43,353 40,392 28,952 31,170 30,952 29.22%
  QoQ % 11.41% -5.76% 7.33% 39.51% -7.12% 0.70% -
  Horiz. % 147.05% 131.99% 140.07% 130.50% 93.54% 100.70% 100.00%
Net Worth 48,528 46,492 44,969 42,130 42,525 42,020 41,167 11.56%
  QoQ % 4.38% 3.39% 6.74% -0.93% 1.20% 2.07% -
  Horiz. % 117.88% 112.94% 109.24% 102.34% 103.30% 102.07% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 48,528 46,492 44,969 42,130 42,525 42,020 41,167 11.56%
  QoQ % 4.38% 3.39% 6.74% -0.93% 1.20% 2.07% -
  Horiz. % 117.88% 112.94% 109.24% 102.34% 103.30% 102.07% 100.00%
NOSH 166,363 166,879 166,060 165,477 163,750 164,849 165,064 0.52%
  QoQ % -0.31% 0.49% 0.35% 1.05% -0.67% -0.13% -
  Horiz. % 100.79% 101.10% 100.60% 100.25% 99.20% 99.87% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 16.18 % 15.31 % 15.64 % 14.02 % 9.80 % 19.03 % 21.66 % -17.63%
  QoQ % 5.68% -2.11% 11.55% 43.06% -48.50% -12.14% -
  Horiz. % 74.70% 70.68% 72.21% 64.73% 45.24% 87.86% 100.00%
ROE 18.10 % 15.86 % 17.87 % 15.63 % 7.39 % 17.43 % 20.80 % -8.83%
  QoQ % 14.12% -11.25% 14.33% 111.50% -57.60% -16.20% -
  Horiz. % 87.02% 76.25% 85.91% 75.14% 35.53% 83.80% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 32.64 28.91 30.95 28.39 19.60 23.35 23.94 22.89%
  QoQ % 12.90% -6.59% 9.02% 44.85% -16.06% -2.46% -
  Horiz. % 136.34% 120.76% 129.28% 118.59% 81.87% 97.54% 100.00%
EPS 5.28 4.43 4.84 3.98 1.92 4.44 5.19 1.15%
  QoQ % 19.19% -8.47% 21.61% 107.29% -56.76% -14.45% -
  Horiz. % 101.73% 85.36% 93.26% 76.69% 36.99% 85.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2917 0.2786 0.2708 0.2546 0.2597 0.2549 0.2494 10.98%
  QoQ % 4.70% 2.88% 6.36% -1.96% 1.88% 2.21% -
  Horiz. % 116.96% 111.71% 108.58% 102.08% 104.13% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 16.27 14.45 15.40 14.08 9.62 11.53 11.84 23.53%
  QoQ % 12.60% -6.17% 9.37% 46.36% -16.57% -2.62% -
  Horiz. % 137.42% 122.04% 130.07% 118.92% 81.25% 97.38% 100.00%
EPS 2.63 2.21 2.41 1.97 0.94 2.19 2.57 1.55%
  QoQ % 19.00% -8.30% 22.34% 109.57% -57.08% -14.79% -
  Horiz. % 102.33% 85.99% 93.77% 76.65% 36.58% 85.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1454 0.1393 0.1347 0.1262 0.1274 0.1259 0.1234 11.52%
  QoQ % 4.38% 3.41% 6.74% -0.94% 1.19% 2.03% -
  Horiz. % 117.83% 112.88% 109.16% 102.27% 103.24% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.2200 0.4200 0.2500 0.2300 0.1600 0.1500 0.1300 -
P/RPS 0.67 1.45 0.81 0.81 0.82 0.64 0.54 15.42%
  QoQ % -53.79% 79.01% 0.00% -1.22% 28.13% 18.52% -
  Horiz. % 124.07% 268.52% 150.00% 150.00% 151.85% 118.52% 100.00%
P/EPS 4.17 9.50 5.17 5.78 8.33 3.38 2.51 40.14%
  QoQ % -56.11% 83.75% -10.55% -30.61% 146.45% 34.66% -
  Horiz. % 166.14% 378.49% 205.98% 230.28% 331.87% 134.66% 100.00%
EY 24.00 10.52 19.36 17.30 12.00 29.62 39.90 -28.68%
  QoQ % 128.14% -45.66% 11.91% 44.17% -59.49% -25.76% -
  Horiz. % 60.15% 26.37% 48.52% 43.36% 30.08% 74.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.75 1.51 0.92 0.90 0.62 0.59 0.52 27.57%
  QoQ % -50.33% 64.13% 2.22% 45.16% 5.08% 13.46% -
  Horiz. % 144.23% 290.38% 176.92% 173.08% 119.23% 113.46% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 30/09/10 30/06/10 -
Price 0.2000 0.1900 0.2400 0.2200 0.1900 0.1500 0.1300 -
P/RPS 0.61 0.66 0.78 0.77 0.97 0.64 0.54 8.44%
  QoQ % -7.58% -15.38% 1.30% -20.62% 51.56% 18.52% -
  Horiz. % 112.96% 122.22% 144.44% 142.59% 179.63% 118.52% 100.00%
P/EPS 3.79 4.30 4.96 5.53 9.90 3.38 2.51 31.52%
  QoQ % -11.86% -13.31% -10.31% -44.14% 192.90% 34.66% -
  Horiz. % 151.00% 171.31% 197.61% 220.32% 394.42% 134.66% 100.00%
EY 26.40 23.26 20.17 18.09 10.11 29.62 39.90 -24.01%
  QoQ % 13.50% 15.32% 11.50% 78.93% -65.87% -25.76% -
  Horiz. % 66.17% 58.30% 50.55% 45.34% 25.34% 74.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.69 0.68 0.89 0.86 0.73 0.59 0.52 20.69%
  QoQ % 1.47% -23.60% 3.49% 17.81% 23.73% 13.46% -
  Horiz. % 132.69% 130.77% 171.15% 165.38% 140.38% 113.46% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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