Highlights

[GREENYB] QoQ Annualized Quarter Result on 2012-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     -8.74%    YoY -     11.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 47,400 47,400 47,144 55,704 58,269 54,686 54,300 -9.15%
  QoQ % 0.00% 0.54% -15.37% -4.40% 6.55% 0.71% -
  Horiz. % 87.29% 87.29% 86.82% 102.59% 107.31% 100.71% 100.00%
PBT 6,558 6,558 9,332 11,248 12,580 11,508 11,920 -34.42%
  QoQ % 0.00% -29.73% -17.03% -10.59% 9.32% -3.46% -
  Horiz. % 55.02% 55.02% 78.29% 94.36% 105.54% 96.54% 100.00%
Tax -2,046 -2,046 -2,440 -2,991 -3,532 -3,114 -3,136 -26.03%
  QoQ % 0.00% 16.15% 18.42% 15.32% -13.42% 0.70% -
  Horiz. % 65.24% 65.24% 77.81% 95.38% 112.63% 99.30% 100.00%
NP 4,512 4,512 6,892 8,257 9,048 8,394 8,784 -37.52%
  QoQ % 0.00% -34.53% -16.53% -8.74% 7.79% -4.44% -
  Horiz. % 51.37% 51.37% 78.46% 94.00% 103.01% 95.56% 100.00%
NP to SH 4,512 4,512 6,892 8,257 9,048 8,394 8,784 -37.52%
  QoQ % 0.00% -34.53% -16.53% -8.74% 7.79% -4.44% -
  Horiz. % 51.37% 51.37% 78.46% 94.00% 103.01% 95.56% 100.00%
Tax Rate 31.20 % 31.20 % 26.15 % 26.59 % 28.08 % 27.06 % 26.31 % 12.79%
  QoQ % 0.00% 19.31% -1.65% -5.31% 3.77% 2.85% -
  Horiz. % 118.59% 118.59% 99.39% 101.06% 106.73% 102.85% 100.00%
Total Cost 42,888 42,888 40,252 47,447 49,221 46,292 45,516 -4.11%
  QoQ % 0.00% 6.55% -15.16% -3.60% 6.33% 1.70% -
  Horiz. % 94.23% 94.23% 88.43% 104.24% 108.14% 101.70% 100.00%
Net Worth - 50,327 53,131 51,475 49,894 47,199 48,528 -
  QoQ % 0.00% -5.28% 3.22% 3.17% 5.71% -2.74% -
  Horiz. % 0.00% 103.71% 109.49% 106.07% 102.81% 97.26% 100.00%
Dividend
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 3,342 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth - 50,327 53,131 51,475 49,894 47,199 48,528 -
  QoQ % 0.00% -5.28% 3.22% 3.17% 5.71% -2.74% -
  Horiz. % 0.00% 103.71% 109.49% 106.07% 102.81% 97.26% 100.00%
NOSH 333,740 333,740 333,740 334,257 333,740 333,095 166,363 63.48%
  QoQ % 0.00% 0.00% -0.15% 0.15% 0.19% 100.22% -
  Horiz. % 200.61% 200.61% 200.61% 200.92% 200.61% 200.22% 100.00%
Ratio Analysis
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 9.52 % 9.52 % 14.62 % 14.82 % 15.53 % 15.35 % 16.18 % -31.23%
  QoQ % 0.00% -34.88% -1.35% -4.57% 1.17% -5.13% -
  Horiz. % 58.84% 58.84% 90.36% 91.59% 95.98% 94.87% 100.00%
ROE - % 8.97 % 12.97 % 16.04 % 18.13 % 17.78 % 18.10 % -
  QoQ % 0.00% -30.84% -19.14% -11.53% 1.97% -1.77% -
  Horiz. % 0.00% 49.56% 71.66% 88.62% 100.17% 98.23% 100.00%
Per Share
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 14.20 14.20 14.13 16.67 17.46 16.42 32.64 -44.43%
  QoQ % 0.00% 0.50% -15.24% -4.52% 6.33% -49.69% -
  Horiz. % 43.50% 43.50% 43.29% 51.07% 53.49% 50.31% 100.00%
EPS 1.36 1.36 2.08 2.47 2.71 2.52 5.28 -61.62%
  QoQ % 0.00% -34.62% -15.79% -8.86% 7.54% -52.27% -
  Horiz. % 25.76% 25.76% 39.39% 46.78% 51.33% 47.73% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS - 0.1508 0.1592 0.1540 0.1495 0.1417 0.2917 -
  QoQ % 0.00% -5.28% 3.38% 3.01% 5.50% -51.42% -
  Horiz. % 0.00% 51.70% 54.58% 52.79% 51.25% 48.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 14.20 14.20 14.13 16.69 17.46 16.39 16.27 -9.16%
  QoQ % 0.00% 0.50% -15.34% -4.41% 6.53% 0.74% -
  Horiz. % 87.28% 87.28% 86.85% 102.58% 107.31% 100.74% 100.00%
EPS 1.36 1.36 2.08 2.47 2.71 2.52 2.63 -37.22%
  QoQ % 0.00% -34.62% -15.79% -8.86% 7.54% -4.18% -
  Horiz. % 51.71% 51.71% 79.09% 93.92% 103.04% 95.82% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS - 0.1508 0.1592 0.1542 0.1495 0.1414 0.1454 -
  QoQ % 0.00% -5.28% 3.24% 3.14% 5.73% -2.75% -
  Horiz. % 0.00% 103.71% 109.49% 106.05% 102.82% 97.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.2000 0.2150 0.2500 0.2200 0.2300 0.2200 0.2200 -
P/RPS 1.41 1.51 1.77 1.32 1.32 1.34 0.67 69.10%
  QoQ % -6.62% -14.69% 34.09% 0.00% -1.49% 100.00% -
  Horiz. % 210.45% 225.37% 264.18% 197.01% 197.01% 200.00% 100.00%
P/EPS 14.79 15.90 12.11 8.91 8.48 8.73 4.17 144.44%
  QoQ % -6.98% 31.30% 35.91% 5.07% -2.86% 109.35% -
  Horiz. % 354.68% 381.29% 290.41% 213.67% 203.36% 209.35% 100.00%
EY 6.76 6.29 8.26 11.23 11.79 11.45 24.00 -59.12%
  QoQ % 7.47% -23.85% -26.45% -4.75% 2.97% -52.29% -
  Horiz. % 28.17% 26.21% 34.42% 46.79% 49.12% 47.71% 100.00%
DY 0.00 0.00 0.00 4.55 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 0.00 1.43 1.57 1.43 1.54 1.55 0.75 -
  QoQ % 0.00% -8.92% 9.79% -7.14% -0.65% 106.67% -
  Horiz. % 0.00% 190.67% 209.33% 190.67% 205.33% 206.67% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date - 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 23/12/11 -
Price 0.0000 0.2150 0.2200 0.2000 0.2300 0.2600 0.2000 -
P/RPS 0.00 1.51 1.56 1.20 1.32 1.58 0.61 -
  QoQ % 0.00% -3.21% 30.00% -9.09% -16.46% 159.02% -
  Horiz. % 0.00% 247.54% 255.74% 196.72% 216.39% 259.02% 100.00%
P/EPS 0.00 15.90 10.65 8.10 8.48 10.32 3.79 -
  QoQ % 0.00% 49.30% 31.48% -4.48% -17.83% 172.30% -
  Horiz. % 0.00% 419.53% 281.00% 213.72% 223.75% 272.30% 100.00%
EY 0.00 6.29 9.39 12.35 11.79 9.69 26.40 -
  QoQ % 0.00% -33.01% -23.97% 4.75% 21.67% -63.30% -
  Horiz. % 0.00% 23.83% 35.57% 46.78% 44.66% 36.70% 100.00%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.00 1.43 1.38 1.30 1.54 1.83 0.69 -
  QoQ % 0.00% 3.62% 6.15% -15.58% -15.85% 165.22% -
  Horiz. % 0.00% 207.25% 200.00% 188.41% 223.19% 265.22% 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.
 


 

229  227  530  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.315+0.01 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers