Highlights

[GREENYB] QoQ Cumulative 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 -     -70.22%    YoY -     179.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 43,702 27,343 13,575 48,239 38,543 23,489 77.93%
  QoQ % 27.46% 59.83% 101.42% -71.86% 25.16% 64.09% -
  Horiz. % 237.15% 186.05% 116.41% 57.79% 205.37% 164.09% 100.00%
PBT 11,248 9,435 5,754 2,980 9,576 8,293 4,594 81.76%
  QoQ % 19.22% 63.97% 93.09% -68.88% 15.47% 80.52% -
  Horiz. % 244.84% 205.38% 125.25% 64.87% 208.45% 180.52% 100.00%
Tax -2,991 -2,649 -1,557 -784 -2,192 -2,265 -1,301 74.28%
  QoQ % -12.91% -70.13% -98.60% 64.23% 3.22% -74.10% -
  Horiz. % 229.90% 203.61% 119.68% 60.26% 168.49% 174.10% 100.00%
NP 8,257 6,786 4,197 2,196 7,384 6,028 3,293 84.67%
  QoQ % 21.68% 61.69% 91.12% -70.26% 22.50% 83.05% -
  Horiz. % 250.74% 206.07% 127.45% 66.69% 224.23% 183.05% 100.00%
NP to SH 8,257 6,786 4,197 2,196 7,374 6,028 3,293 84.67%
  QoQ % 21.68% 61.69% 91.12% -70.22% 22.33% 83.05% -
  Horiz. % 250.74% 206.07% 127.45% 66.69% 223.93% 183.05% 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 36,916 23,146 11,379 40,855 32,515 20,196 76.82%
  QoQ % 28.53% 59.49% 103.41% -72.15% 25.65% 61.00% -
  Horiz. % 234.93% 182.79% 114.61% 56.34% 202.29% 161.00% 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 % 13.60 % 8.89 % 4.53 % 15.86 % 13.40 % 7.82 % 61.51%
  QoQ % 17.94% 52.98% 96.25% -71.44% 18.36% 71.36% -
  Horiz. % 205.12% 173.91% 113.68% 57.93% 202.81% 171.36% 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 13.09 8.21 8.16 28.91 23.21 14.19 11.35%
  QoQ % 27.35% 59.44% 0.61% -71.77% 24.56% 63.57% -
  Horiz. % 117.48% 92.25% 57.86% 57.51% 203.74% 163.57% 100.00%
EPS 2.47 2.03 1.26 1.32 4.43 3.63 1.99 15.51%
  QoQ % 21.67% 61.11% -4.55% -70.20% 22.04% 82.41% -
  Horiz. % 124.12% 102.01% 63.32% 66.33% 222.61% 182.41% 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 13.09 8.19 4.07 14.45 11.55 7.04 77.89%
  QoQ % 27.50% 59.83% 101.23% -71.83% 25.11% 64.06% -
  Horiz. % 237.07% 185.94% 116.34% 57.81% 205.26% 164.06% 100.00%
EPS 2.47 2.03 1.26 0.66 2.21 1.81 0.99 84.06%
  QoQ % 21.67% 61.11% 90.91% -70.14% 22.10% 82.83% -
  Horiz. % 249.49% 205.05% 127.27% 66.67% 223.23% 182.83% 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 1.76 2.68 2.70 1.45 1.08 1.62 -12.77%
  QoQ % -25.00% -34.33% -0.74% 86.21% 34.26% -33.33% -
  Horiz. % 81.48% 108.64% 165.43% 166.67% 89.51% 66.67% 100.00%
P/EPS 8.91 11.31 17.46 16.67 9.50 6.89 11.56 -15.95%
  QoQ % -21.22% -35.22% 4.74% 75.47% 37.88% -40.40% -
  Horiz. % 77.08% 97.84% 151.04% 144.20% 82.18% 59.60% 100.00%
EY 11.23 8.84 5.73 6.00 10.52 14.52 8.65 19.03%
  QoQ % 27.04% 54.28% -4.50% -42.97% -27.55% 67.86% -
  Horiz. % 129.83% 102.20% 66.24% 69.36% 121.62% 167.86% 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 1.76 3.17 2.45 0.66 1.03 1.55 -15.70%
  QoQ % -31.82% -44.48% 29.39% 271.21% -35.92% -33.55% -
  Horiz. % 77.42% 113.55% 204.52% 158.06% 42.58% 66.45% 100.00%
P/EPS 8.10 11.31 20.63 15.15 4.30 6.61 11.06 -18.77%
  QoQ % -28.38% -45.18% 36.17% 252.33% -34.95% -40.24% -
  Horiz. % 73.24% 102.26% 186.53% 136.98% 38.88% 59.76% 100.00%
EY 12.35 8.84 4.85 6.60 23.26 15.13 9.05 23.05%
  QoQ % 39.71% 82.27% -26.52% -71.63% 53.73% 67.18% -
  Horiz. % 136.46% 97.68% 53.59% 72.93% 257.02% 167.18% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS