Highlights

[GREENYB] QoQ Cumulative 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 -     21.68%    YoY -     11.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 23,700 23,700 11,786 55,704 43,702 27,343 13,575 48.20%
  QoQ % 0.00% 101.09% -78.84% 27.46% 59.83% 101.42% -
  Horiz. % 174.59% 174.59% 86.82% 410.34% 321.93% 201.42% 100.00%
PBT 3,279 3,279 2,333 11,248 9,435 5,754 2,980 6.98%
  QoQ % 0.00% 40.55% -79.26% 19.22% 63.97% 93.09% -
  Horiz. % 110.03% 110.03% 78.29% 377.45% 316.61% 193.09% 100.00%
Tax -1,023 -1,023 -610 -2,991 -2,649 -1,557 -784 20.67%
  QoQ % 0.00% -67.70% 79.61% -12.91% -70.13% -98.60% -
  Horiz. % 130.48% 130.48% 77.81% 381.51% 337.88% 198.60% 100.00%
NP 2,256 2,256 1,723 8,257 6,786 4,197 2,196 1.92%
  QoQ % 0.00% 30.93% -79.13% 21.68% 61.69% 91.12% -
  Horiz. % 102.73% 102.73% 78.46% 376.00% 309.02% 191.12% 100.00%
NP to SH 2,256 2,256 1,723 8,257 6,786 4,197 2,196 1.92%
  QoQ % 0.00% 30.93% -79.13% 21.68% 61.69% 91.12% -
  Horiz. % 102.73% 102.73% 78.46% 376.00% 309.02% 191.12% 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 21,444 21,444 10,063 47,447 36,916 23,146 11,379 56.42%
  QoQ % 0.00% 113.10% -78.79% 28.53% 59.49% 103.41% -
  Horiz. % 188.45% 188.45% 88.43% 416.97% 324.42% 203.41% 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 - % 4.48 % 3.24 % 16.04 % 13.60 % 8.89 % 4.53 % -
  QoQ % 0.00% 38.27% -79.80% 17.94% 52.98% 96.25% -
  Horiz. % 0.00% 98.90% 71.52% 354.08% 300.22% 196.25% 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 7.10 7.10 3.53 16.67 13.09 8.21 8.16 -9.36%
  QoQ % 0.00% 101.13% -78.82% 27.35% 59.44% 0.61% -
  Horiz. % 87.01% 87.01% 43.26% 204.29% 160.42% 100.61% 100.00%
EPS 0.68 0.68 0.52 2.47 2.03 1.26 1.32 -37.39%
  QoQ % 0.00% 30.77% -78.95% 21.67% 61.11% -4.55% -
  Horiz. % 51.52% 51.52% 39.39% 187.12% 153.79% 95.45% 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 7.10 7.10 3.53 16.69 13.09 8.19 4.07 48.12%
  QoQ % 0.00% 101.13% -78.85% 27.50% 59.83% 101.23% -
  Horiz. % 174.45% 174.45% 86.73% 410.07% 321.62% 201.23% 100.00%
EPS 0.68 0.68 0.52 2.47 2.03 1.26 0.66 2.13%
  QoQ % 0.00% 30.77% -78.95% 21.67% 61.11% 90.91% -
  Horiz. % 103.03% 103.03% 78.79% 374.24% 307.58% 190.91% 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 2.82 3.03 7.08 1.32 1.76 2.68 2.70 3.12%
  QoQ % -6.93% -57.20% 436.36% -25.00% -34.33% -0.74% -
  Horiz. % 104.44% 112.22% 262.22% 48.89% 65.19% 99.26% 100.00%
P/EPS 29.59 31.81 48.42 8.91 11.31 17.46 16.67 49.95%
  QoQ % -6.98% -34.30% 443.43% -21.22% -35.22% 4.74% -
  Horiz. % 177.50% 190.82% 290.46% 53.45% 67.85% 104.74% 100.00%
EY 3.38 3.14 2.07 11.23 8.84 5.73 6.00 -33.31%
  QoQ % 7.64% 51.69% -81.57% 27.04% 54.28% -4.50% -
  Horiz. % 56.33% 52.33% 34.50% 187.17% 147.33% 95.50% 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 3.03 6.23 1.20 1.76 3.17 2.45 -
  QoQ % 0.00% -51.36% 419.17% -31.82% -44.48% 29.39% -
  Horiz. % 0.00% 123.67% 254.29% 48.98% 71.84% 129.39% 100.00%
P/EPS 0.00 31.81 42.61 8.10 11.31 20.63 15.15 -
  QoQ % 0.00% -25.35% 426.05% -28.38% -45.18% 36.17% -
  Horiz. % 0.00% 209.97% 281.25% 53.47% 74.65% 136.17% 100.00%
EY 0.00 3.14 2.35 12.35 8.84 4.85 6.60 -
  QoQ % 0.00% 33.62% -80.97% 39.71% 82.27% -26.52% -
  Horiz. % 0.00% 47.58% 35.61% 187.12% 133.94% 73.48% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers