Highlights

[GREENYB] QoQ Annualized Quarter Result on 2012-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     -16.53%    YoY -     -21.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 52,992 47,400 47,400 47,144 55,704 58,269 54,686 -2.49%
  QoQ % 11.80% 0.00% 0.54% -15.37% -4.40% 6.55% -
  Horiz. % 96.90% 86.68% 86.68% 86.21% 101.86% 106.55% 100.00%
PBT 8,944 6,558 6,558 9,332 11,248 12,580 11,508 -18.31%
  QoQ % 36.38% 0.00% -29.73% -17.03% -10.59% 9.32% -
  Horiz. % 77.72% 56.99% 56.99% 81.09% 97.74% 109.32% 100.00%
Tax -2,237 -2,046 -2,046 -2,440 -2,991 -3,532 -3,114 -23.30%
  QoQ % -9.35% 0.00% 16.15% 18.42% 15.32% -13.42% -
  Horiz. % 71.85% 65.70% 65.70% 78.36% 96.05% 113.42% 100.00%
NP 6,706 4,512 4,512 6,892 8,257 9,048 8,394 -16.48%
  QoQ % 48.64% 0.00% -34.53% -16.53% -8.74% 7.79% -
  Horiz. % 79.90% 53.75% 53.75% 82.11% 98.37% 107.79% 100.00%
NP to SH 6,706 4,512 4,512 6,892 8,257 9,048 8,394 -16.48%
  QoQ % 48.64% 0.00% -34.53% -16.53% -8.74% 7.79% -
  Horiz. % 79.90% 53.75% 53.75% 82.11% 98.37% 107.79% 100.00%
Tax Rate 25.01 % 31.20 % 31.20 % 26.15 % 26.59 % 28.08 % 27.06 % -6.12%
  QoQ % -19.84% 0.00% 19.31% -1.65% -5.31% 3.77% -
  Horiz. % 92.42% 115.30% 115.30% 96.64% 98.26% 103.77% 100.00%
Total Cost 46,285 42,888 42,888 40,252 47,447 49,221 46,292 -0.01%
  QoQ % 7.92% 0.00% 6.55% -15.16% -3.60% 6.33% -
  Horiz. % 99.99% 92.65% 92.65% 86.95% 102.50% 106.33% 100.00%
Net Worth 53,098 - 50,327 53,131 51,475 49,894 47,199 9.91%
  QoQ % 0.00% 0.00% -5.28% 3.22% 3.17% 5.71% -
  Horiz. % 112.50% 0.00% 106.63% 112.57% 109.06% 105.71% 100.00%
Dividend
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - 3,342 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 53,098 - 50,327 53,131 51,475 49,894 47,199 9.91%
  QoQ % 0.00% 0.00% -5.28% 3.22% 3.17% 5.71% -
  Horiz. % 112.50% 0.00% 106.63% 112.57% 109.06% 105.71% 100.00%
NOSH 333,740 333,740 333,740 333,740 334,257 333,740 333,095 0.16%
  QoQ % 0.00% 0.00% 0.00% -0.15% 0.15% 0.19% -
  Horiz. % 100.19% 100.19% 100.19% 100.19% 100.35% 100.19% 100.00%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 12.66 % 9.52 % 9.52 % 14.62 % 14.82 % 15.53 % 15.35 % -14.32%
  QoQ % 32.98% 0.00% -34.88% -1.35% -4.57% 1.17% -
  Horiz. % 82.48% 62.02% 62.02% 95.24% 96.55% 101.17% 100.00%
ROE 12.63 % - % 8.97 % 12.97 % 16.04 % 18.13 % 17.78 % -23.99%
  QoQ % 0.00% 0.00% -30.84% -19.14% -11.53% 1.97% -
  Horiz. % 71.03% 0.00% 50.45% 72.95% 90.21% 101.97% 100.00%
Per Share
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 15.88 14.20 14.20 14.13 16.67 17.46 16.42 -2.65%
  QoQ % 11.83% 0.00% 0.50% -15.24% -4.52% 6.33% -
  Horiz. % 96.71% 86.48% 86.48% 86.05% 101.52% 106.33% 100.00%
EPS 2.01 1.36 1.36 2.08 2.47 2.71 2.52 -16.59%
  QoQ % 47.79% 0.00% -34.62% -15.79% -8.86% 7.54% -
  Horiz. % 79.76% 53.97% 53.97% 82.54% 98.02% 107.54% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1591 - 0.1508 0.1592 0.1540 0.1495 0.1417 9.74%
  QoQ % 0.00% 0.00% -5.28% 3.38% 3.01% 5.50% -
  Horiz. % 112.28% 0.00% 106.42% 112.35% 108.68% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 15.88 14.20 14.20 14.13 16.69 17.46 16.39 -2.50%
  QoQ % 11.83% 0.00% 0.50% -15.34% -4.41% 6.53% -
  Horiz. % 96.89% 86.64% 86.64% 86.21% 101.83% 106.53% 100.00%
EPS 2.01 1.36 1.36 2.08 2.47 2.71 2.52 -16.59%
  QoQ % 47.79% 0.00% -34.62% -15.79% -8.86% 7.54% -
  Horiz. % 79.76% 53.97% 53.97% 82.54% 98.02% 107.54% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1591 - 0.1508 0.1592 0.1542 0.1495 0.1414 9.92%
  QoQ % 0.00% 0.00% -5.28% 3.24% 3.14% 5.73% -
  Horiz. % 112.52% 0.00% 106.65% 112.59% 109.05% 105.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/12/18 29/09/18 31/01/13 31/12/17 31/07/12 30/06/17 31/01/12 -
Price 0.1900 0.2000 0.2150 0.2500 0.2200 0.2300 0.2200 -
P/RPS 1.20 1.41 1.51 1.77 1.32 1.32 1.34 -8.47%
  QoQ % -14.89% -6.62% -14.69% 34.09% 0.00% -1.49% -
  Horiz. % 89.55% 105.22% 112.69% 132.09% 98.51% 98.51% 100.00%
P/EPS 9.45 14.79 15.90 12.11 8.91 8.48 8.73 6.56%
  QoQ % -36.11% -6.98% 31.30% 35.91% 5.07% -2.86% -
  Horiz. % 108.25% 169.42% 182.13% 138.72% 102.06% 97.14% 100.00%
EY 10.58 6.76 6.29 8.26 11.23 11.79 11.45 -6.14%
  QoQ % 56.51% 7.47% -23.85% -26.45% -4.75% 2.97% -
  Horiz. % 92.40% 59.04% 54.93% 72.14% 98.08% 102.97% 100.00%
DY 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.19 0.00 1.43 1.57 1.43 1.54 1.55 -19.11%
  QoQ % 0.00% 0.00% -8.92% 9.79% -7.14% -0.65% -
  Horiz. % 76.77% 0.00% 92.26% 101.29% 92.26% 99.35% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 20/06/13 - 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 -
Price 0.2000 0.0000 0.2150 0.2200 0.2000 0.2300 0.2600 -
P/RPS 1.26 0.00 1.51 1.56 1.20 1.32 1.58 -16.60%
  QoQ % 0.00% 0.00% -3.21% 30.00% -9.09% -16.46% -
  Horiz. % 79.75% 0.00% 95.57% 98.73% 75.95% 83.54% 100.00%
P/EPS 9.95 0.00 15.90 10.65 8.10 8.48 10.32 -2.89%
  QoQ % 0.00% 0.00% 49.30% 31.48% -4.48% -17.83% -
  Horiz. % 96.41% 0.00% 154.07% 103.20% 78.49% 82.17% 100.00%
EY 10.05 0.00 6.29 9.39 12.35 11.79 9.69 2.97%
  QoQ % 0.00% 0.00% -33.01% -23.97% 4.75% 21.67% -
  Horiz. % 103.72% 0.00% 64.91% 96.90% 127.45% 121.67% 100.00%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.26 0.00 1.43 1.38 1.30 1.54 1.83 -25.87%
  QoQ % 0.00% 0.00% 3.62% 6.15% -15.58% -15.85% -
  Horiz. % 68.85% 0.00% 78.14% 75.41% 71.04% 84.15% 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
 
 

615  393  602  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 1.01+0.165 
 YONGTAI 0.235+0.065 
 KANGER 0.18+0.01 
 TRIVE 0.0150.00 
 TOPBLDS 0.105+0.02 
 SAPNRG 0.12+0.005 
 MTRONIC 0.120.00 
 KNM 0.21+0.005 
 AT 0.19-0.005 
 FOCUS-WD 0.05+0.045 

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