Highlights

[GREENYB] QoQ Annualized Quarter Result on 2011-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     19.12%    YoY -     179.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 55,704 58,269 54,686 54,300 48,239 51,390 46,978 12.04%
  QoQ % -4.40% 6.55% 0.71% 12.56% -6.13% 9.39% -
  Horiz. % 118.57% 124.04% 116.41% 115.59% 102.68% 109.39% 100.00%
PBT 11,248 12,580 11,508 11,920 9,576 11,057 9,188 14.45%
  QoQ % -10.59% 9.32% -3.46% 24.48% -13.40% 20.35% -
  Horiz. % 122.42% 136.92% 125.25% 129.73% 104.22% 120.35% 100.00%
Tax -2,991 -3,532 -3,114 -3,136 -2,192 -3,020 -2,602 9.74%
  QoQ % 15.32% -13.42% 0.70% -43.07% 27.42% -16.06% -
  Horiz. % 114.95% 135.74% 119.68% 120.52% 84.24% 116.06% 100.00%
NP 8,257 9,048 8,394 8,784 7,384 8,037 6,586 16.29%
  QoQ % -8.74% 7.79% -4.44% 18.96% -8.13% 22.04% -
  Horiz. % 125.37% 137.38% 127.45% 133.37% 112.12% 122.04% 100.00%
NP to SH 8,257 9,048 8,394 8,784 7,374 8,037 6,586 16.29%
  QoQ % -8.74% 7.79% -4.44% 19.12% -8.25% 22.04% -
  Horiz. % 125.37% 137.38% 127.45% 133.37% 111.96% 122.04% 100.00%
Tax Rate 26.59 % 28.08 % 27.06 % 26.31 % 22.89 % 27.31 % 28.32 % -4.12%
  QoQ % -5.31% 3.77% 2.85% 14.94% -16.18% -3.57% -
  Horiz. % 93.89% 99.15% 95.55% 92.90% 80.83% 96.43% 100.00%
Total Cost 47,447 49,221 46,292 45,516 40,855 43,353 40,392 11.34%
  QoQ % -3.60% 6.33% 1.70% 11.41% -5.76% 7.33% -
  Horiz. % 117.47% 121.86% 114.61% 112.69% 101.15% 107.33% 100.00%
Net Worth 51,475 49,894 47,199 48,528 46,492 44,969 42,130 14.30%
  QoQ % 3.17% 5.71% -2.74% 4.38% 3.39% 6.74% -
  Horiz. % 122.18% 118.43% 112.03% 115.19% 110.35% 106.74% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 3,342 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 40.48 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 51,475 49,894 47,199 48,528 46,492 44,969 42,130 14.30%
  QoQ % 3.17% 5.71% -2.74% 4.38% 3.39% 6.74% -
  Horiz. % 122.18% 118.43% 112.03% 115.19% 110.35% 106.74% 100.00%
NOSH 334,257 333,740 333,095 166,363 166,879 166,060 165,477 59.86%
  QoQ % 0.15% 0.19% 100.22% -0.31% 0.49% 0.35% -
  Horiz. % 202.00% 201.68% 201.29% 100.54% 100.85% 100.35% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 14.82 % 15.53 % 15.35 % 16.18 % 15.31 % 15.64 % 14.02 % 3.77%
  QoQ % -4.57% 1.17% -5.13% 5.68% -2.11% 11.55% -
  Horiz. % 105.71% 110.77% 109.49% 115.41% 109.20% 111.55% 100.00%
ROE 16.04 % 18.13 % 17.78 % 18.10 % 15.86 % 17.87 % 15.63 % 1.74%
  QoQ % -11.53% 1.97% -1.77% 14.12% -11.25% 14.33% -
  Horiz. % 102.62% 115.99% 113.76% 115.80% 101.47% 114.33% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 16.67 17.46 16.42 32.64 28.91 30.95 28.39 -29.90%
  QoQ % -4.52% 6.33% -49.69% 12.90% -6.59% 9.02% -
  Horiz. % 58.72% 61.50% 57.84% 114.97% 101.83% 109.02% 100.00%
EPS 2.47 2.71 2.52 5.28 4.43 4.84 3.98 -27.26%
  QoQ % -8.86% 7.54% -52.27% 19.19% -8.47% 21.61% -
  Horiz. % 62.06% 68.09% 63.32% 132.66% 111.31% 121.61% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 0.1540 0.1495 0.1417 0.2917 0.2786 0.2708 0.2546 -28.50%
  QoQ % 3.01% 5.50% -51.42% 4.70% 2.88% 6.36% -
  Horiz. % 60.49% 58.72% 55.66% 114.57% 109.43% 106.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 16.69 17.46 16.39 16.27 14.45 15.40 14.08 12.02%
  QoQ % -4.41% 6.53% 0.74% 12.60% -6.17% 9.37% -
  Horiz. % 118.54% 124.01% 116.41% 115.55% 102.63% 109.38% 100.00%
EPS 2.47 2.71 2.52 2.63 2.21 2.41 1.97 16.29%
  QoQ % -8.86% 7.54% -4.18% 19.00% -8.30% 22.34% -
  Horiz. % 125.38% 137.56% 127.92% 133.50% 112.18% 122.34% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 0.1542 0.1495 0.1414 0.1454 0.1393 0.1347 0.1262 14.31%
  QoQ % 3.14% 5.73% -2.75% 4.38% 3.41% 6.74% -
  Horiz. % 122.19% 118.46% 112.04% 115.21% 110.38% 106.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.2200 0.2300 0.2200 0.2200 0.4200 0.2500 0.2300 -
P/RPS 1.32 1.32 1.34 0.67 1.45 0.81 0.81 38.52%
  QoQ % 0.00% -1.49% 100.00% -53.79% 79.01% 0.00% -
  Horiz. % 162.96% 162.96% 165.43% 82.72% 179.01% 100.00% 100.00%
P/EPS 8.91 8.48 8.73 4.17 9.50 5.17 5.78 33.48%
  QoQ % 5.07% -2.86% 109.35% -56.11% 83.75% -10.55% -
  Horiz. % 154.15% 146.71% 151.04% 72.15% 164.36% 89.45% 100.00%
EY 11.23 11.79 11.45 24.00 10.52 19.36 17.30 -25.05%
  QoQ % -4.75% 2.97% -52.29% 128.14% -45.66% 11.91% -
  Horiz. % 64.91% 68.15% 66.18% 138.73% 60.81% 111.91% 100.00%
DY 4.55 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. % 100.00% - - - - - -
P/NAPS 1.43 1.54 1.55 0.75 1.51 0.92 0.90 36.20%
  QoQ % -7.14% -0.65% 106.67% -50.33% 64.13% 2.22% -
  Horiz. % 158.89% 171.11% 172.22% 83.33% 167.78% 102.22% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 21/09/12 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 -
Price 0.2000 0.2300 0.2600 0.2000 0.1900 0.2400 0.2200 -
P/RPS 1.20 1.32 1.58 0.61 0.66 0.78 0.77 34.46%
  QoQ % -9.09% -16.46% 159.02% -7.58% -15.38% 1.30% -
  Horiz. % 155.84% 171.43% 205.19% 79.22% 85.71% 101.30% 100.00%
P/EPS 8.10 8.48 10.32 3.79 4.30 4.96 5.53 29.01%
  QoQ % -4.48% -17.83% 172.30% -11.86% -13.31% -10.31% -
  Horiz. % 146.47% 153.35% 186.62% 68.54% 77.76% 89.69% 100.00%
EY 12.35 11.79 9.69 26.40 23.26 20.17 18.09 -22.49%
  QoQ % 4.75% 21.67% -63.30% 13.50% 15.32% 11.50% -
  Horiz. % 68.27% 65.17% 53.57% 145.94% 128.58% 111.50% 100.00%
DY 5.00 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. % 100.00% - - - - - -
P/NAPS 1.30 1.54 1.83 0.69 0.68 0.89 0.86 31.75%
  QoQ % -15.58% -15.85% 165.22% 1.47% -23.60% 3.49% -
  Horiz. % 151.16% 179.07% 212.79% 80.23% 79.07% 103.49% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS