Highlights

[GREENYB] QoQ Annualized Quarter Result on 2009-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jul-2009  [#4]
Profit Trend QoQ -     -25.54%    YoY -     -36.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 39,509 30,186 17,672 27,696 32,373 30,700 17,456 72.64%
  QoQ % 30.89% 70.81% -36.19% -14.45% 5.45% 75.87% -
  Horiz. % 226.34% 172.93% 101.24% 158.66% 185.46% 175.87% 100.00%
PBT 11,536 5,520 1,784 4,914 7,233 7,386 3,464 123.50%
  QoQ % 108.99% 209.42% -63.70% -32.06% -2.07% 113.22% -
  Horiz. % 333.03% 159.35% 51.50% 141.86% 208.81% 213.22% 100.00%
Tax -2,978 -974 -548 -901 -1,844 -1,860 -964 112.58%
  QoQ % -205.82% -77.74% 39.18% 51.14% 0.86% -92.95% -
  Horiz. % 308.99% 101.04% 56.85% 93.46% 191.29% 192.95% 100.00%
NP 8,557 4,546 1,236 4,013 5,389 5,526 2,500 127.64%
  QoQ % 88.24% 267.80% -69.20% -25.54% -2.47% 121.04% -
  Horiz. % 342.29% 181.84% 49.44% 160.52% 215.57% 221.04% 100.00%
NP to SH 8,561 4,548 1,236 4,013 5,389 5,526 2,500 127.71%
  QoQ % 88.24% 267.96% -69.20% -25.54% -2.47% 121.04% -
  Horiz. % 342.45% 181.92% 49.44% 160.52% 215.57% 221.04% 100.00%
Tax Rate 25.82 % 17.64 % 30.72 % 18.34 % 25.49 % 25.18 % 27.83 % -4.89%
  QoQ % 46.37% -42.58% 67.50% -28.05% 1.23% -9.52% -
  Horiz. % 92.78% 63.38% 110.38% 65.90% 91.59% 90.48% 100.00%
Total Cost 30,952 25,640 16,436 23,683 26,984 25,174 14,956 62.62%
  QoQ % 20.72% 56.00% -30.60% -12.23% 7.19% 68.32% -
  Horiz. % 206.95% 171.44% 109.90% 158.35% 180.42% 168.32% 100.00%
Net Worth 41,167 36,960 36,982 37,239 37,219 36,034 36,661 8.06%
  QoQ % 11.38% -0.06% -0.69% 0.06% 3.29% -1.71% -
  Horiz. % 112.29% 100.82% 100.88% 101.58% 101.52% 98.29% 100.00%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - 2,477 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 61.73 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 41,167 36,960 36,982 37,239 37,219 36,034 36,661 8.06%
  QoQ % 11.38% -0.06% -0.69% 0.06% 3.29% -1.71% -
  Horiz. % 112.29% 100.82% 100.88% 101.58% 101.52% 98.29% 100.00%
NOSH 165,064 164,782 162,631 165,144 164,979 165,449 164,473 0.24%
  QoQ % 0.17% 1.32% -1.52% 0.10% -0.28% 0.59% -
  Horiz. % 100.36% 100.19% 98.88% 100.41% 100.31% 100.59% 100.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 21.66 % 15.06 % 6.99 % 14.49 % 16.65 % 18.00 % 14.32 % 31.87%
  QoQ % 43.82% 115.45% -51.76% -12.97% -7.50% 25.70% -
  Horiz. % 151.26% 105.17% 48.81% 101.19% 116.27% 125.70% 100.00%
ROE 20.80 % 12.30 % 3.34 % 10.78 % 14.48 % 15.34 % 6.82 % 110.74%
  QoQ % 69.11% 268.26% -69.02% -25.55% -5.61% 124.93% -
  Horiz. % 304.99% 180.35% 48.97% 158.06% 212.32% 224.93% 100.00%
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 23.94 18.32 10.87 16.77 19.62 18.56 10.61 72.29%
  QoQ % 30.68% 68.54% -35.18% -14.53% 5.71% 74.93% -
  Horiz. % 225.64% 172.67% 102.45% 158.06% 184.92% 174.93% 100.00%
EPS 5.19 2.76 0.76 2.43 3.27 3.34 1.52 127.26%
  QoQ % 88.04% 263.16% -68.72% -25.69% -2.10% 119.74% -
  Horiz. % 341.45% 181.58% 50.00% 159.87% 215.13% 219.74% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2494 0.2243 0.2274 0.2255 0.2256 0.2178 0.2229 7.80%
  QoQ % 11.19% -1.36% 0.84% -0.04% 3.58% -2.29% -
  Horiz. % 111.89% 100.63% 102.02% 101.17% 101.21% 97.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 11.84 9.04 5.30 8.30 9.70 9.20 5.23 72.67%
  QoQ % 30.97% 70.57% -36.14% -14.43% 5.43% 75.91% -
  Horiz. % 226.39% 172.85% 101.34% 158.70% 185.47% 175.91% 100.00%
EPS 2.57 1.36 0.37 1.20 1.61 1.66 0.75 127.80%
  QoQ % 88.97% 267.57% -69.17% -25.47% -3.01% 121.33% -
  Horiz. % 342.67% 181.33% 49.33% 160.00% 214.67% 221.33% 100.00%
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1234 0.1107 0.1108 0.1116 0.1115 0.1080 0.1098 8.12%
  QoQ % 11.47% -0.09% -0.72% 0.09% 3.24% -1.64% -
  Horiz. % 112.39% 100.82% 100.91% 101.64% 101.55% 98.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.1300 0.1200 0.1200 0.1200 0.1900 0.1000 0.1000 -
P/RPS 0.54 0.66 1.10 0.72 0.97 0.54 0.94 -30.96%
  QoQ % -18.18% -40.00% 52.78% -25.77% 79.63% -42.55% -
  Horiz. % 57.45% 70.21% 117.02% 76.60% 103.19% 57.45% 100.00%
P/EPS 2.51 4.35 15.79 4.94 5.82 2.99 6.58 -47.50%
  QoQ % -42.30% -72.45% 219.64% -15.12% 94.65% -54.56% -
  Horiz. % 38.15% 66.11% 239.97% 75.08% 88.45% 45.44% 100.00%
EY 39.90 23.00 6.33 20.25 17.19 33.40 15.20 90.63%
  QoQ % 73.48% 263.35% -68.74% 17.80% -48.53% 119.74% -
  Horiz. % 262.50% 151.32% 41.64% 133.22% 113.09% 219.74% 100.00%
DY 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.52 0.53 0.53 0.53 0.84 0.46 0.45 10.15%
  QoQ % -1.89% 0.00% 0.00% -36.90% 82.61% 2.22% -
  Horiz. % 115.56% 117.78% 117.78% 117.78% 186.67% 102.22% 100.00%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 24/03/10 22/12/09 30/09/09 23/06/09 30/03/09 22/12/08 -
Price 0.1300 0.1300 0.1200 0.1300 0.0900 0.0800 0.1000 -
P/RPS 0.54 0.71 1.10 0.78 0.46 0.43 0.94 -30.96%
  QoQ % -23.94% -35.45% 41.03% 69.57% 6.98% -54.26% -
  Horiz. % 57.45% 75.53% 117.02% 82.98% 48.94% 45.74% 100.00%
P/EPS 2.51 4.71 15.79 5.35 2.76 2.40 6.58 -47.50%
  QoQ % -46.71% -70.17% 195.14% 93.84% 15.00% -63.53% -
  Horiz. % 38.15% 71.58% 239.97% 81.31% 41.95% 36.47% 100.00%
EY 39.90 21.23 6.33 18.69 36.30 41.75 15.20 90.63%
  QoQ % 87.94% 235.39% -66.13% -48.51% -13.05% 174.67% -
  Horiz. % 262.50% 139.67% 41.64% 122.96% 238.82% 274.67% 100.00%
DY 0.00 0.00 0.00 11.54 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.52 0.58 0.53 0.58 0.40 0.37 0.45 10.15%
  QoQ % -10.34% 9.43% -8.62% 45.00% 8.11% -17.78% -
  Horiz. % 115.56% 128.89% 117.78% 128.89% 88.89% 82.22% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers