Highlights

[GREENYB] QoQ Cumulative 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 -     -79.13%    YoY -     -21.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 39,744 23,700 23,700 11,786 55,704 43,702 27,343 34.99%
  QoQ % 67.70% 0.00% 101.09% -78.84% 27.46% 59.83% -
  Horiz. % 145.35% 86.68% 86.68% 43.10% 203.72% 159.83% 100.00%
PBT 6,708 3,279 3,279 2,333 11,248 9,435 5,754 13.10%
  QoQ % 104.57% 0.00% 40.55% -79.26% 19.22% 63.97% -
  Horiz. % 116.58% 56.99% 56.99% 40.55% 195.48% 163.97% 100.00%
Tax -1,678 -1,023 -1,023 -610 -2,991 -2,649 -1,557 6.19%
  QoQ % -64.03% 0.00% -67.70% 79.61% -12.91% -70.13% -
  Horiz. % 107.77% 65.70% 65.70% 39.18% 192.10% 170.13% 100.00%
NP 5,030 2,256 2,256 1,723 8,257 6,786 4,197 15.63%
  QoQ % 122.96% 0.00% 30.93% -79.13% 21.68% 61.69% -
  Horiz. % 119.85% 53.75% 53.75% 41.05% 196.74% 161.69% 100.00%
NP to SH 5,030 2,256 2,256 1,723 8,257 6,786 4,197 15.63%
  QoQ % 122.96% 0.00% 30.93% -79.13% 21.68% 61.69% -
  Horiz. % 119.85% 53.75% 53.75% 41.05% 196.74% 161.69% 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 34,714 21,444 21,444 10,063 47,447 36,916 23,146 38.42%
  QoQ % 61.88% 0.00% 113.10% -78.79% 28.53% 59.49% -
  Horiz. % 149.98% 92.65% 92.65% 43.48% 204.99% 159.49% 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 9.47 % - % 4.48 % 3.24 % 16.04 % 13.60 % 8.89 % 5.20%
  QoQ % 0.00% 0.00% 38.27% -79.80% 17.94% 52.98% -
  Horiz. % 106.52% 0.00% 50.39% 36.45% 180.43% 152.98% 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 11.91 7.10 7.10 3.53 16.67 13.09 8.21 34.78%
  QoQ % 67.75% 0.00% 101.13% -78.82% 27.35% 59.44% -
  Horiz. % 145.07% 86.48% 86.48% 43.00% 203.05% 159.44% 100.00%
EPS 1.51 0.68 0.68 0.52 2.47 2.03 1.26 15.63%
  QoQ % 122.06% 0.00% 30.77% -78.95% 21.67% 61.11% -
  Horiz. % 119.84% 53.97% 53.97% 41.27% 196.03% 161.11% 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 11.91 7.10 7.10 3.53 16.69 13.09 8.19 35.04%
  QoQ % 67.75% 0.00% 101.13% -78.85% 27.50% 59.83% -
  Horiz. % 145.42% 86.69% 86.69% 43.10% 203.79% 159.83% 100.00%
EPS 1.51 0.68 0.68 0.52 2.47 2.03 1.26 15.63%
  QoQ % 122.06% 0.00% 30.77% -78.95% 21.67% 61.11% -
  Horiz. % 119.84% 53.97% 53.97% 41.27% 196.03% 161.11% 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 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.1900 0.2000 0.2150 0.2500 0.2200 0.2300 0.2200 -
P/RPS 1.60 2.82 3.03 7.08 1.32 1.76 2.68 -33.89%
  QoQ % -43.26% -6.93% -57.20% 436.36% -25.00% -34.33% -
  Horiz. % 59.70% 105.22% 113.06% 264.18% 49.25% 65.67% 100.00%
P/EPS 12.61 29.59 31.81 48.42 8.91 11.31 17.46 -22.98%
  QoQ % -57.38% -6.98% -34.30% 443.43% -21.22% -35.22% -
  Horiz. % 72.22% 169.47% 182.19% 277.32% 51.03% 64.78% 100.00%
EY 7.93 3.38 3.14 2.07 11.23 8.84 5.73 29.78%
  QoQ % 134.62% 7.64% 51.69% -81.57% 27.04% 54.28% -
  Horiz. % 138.39% 58.99% 54.80% 36.13% 195.99% 154.28% 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 1.68 0.00 3.03 6.23 1.20 1.76 3.17 -39.91%
  QoQ % 0.00% 0.00% -51.36% 419.17% -31.82% -44.48% -
  Horiz. % 53.00% 0.00% 95.58% 196.53% 37.85% 55.52% 100.00%
P/EPS 13.27 0.00 31.81 42.61 8.10 11.31 20.63 -29.81%
  QoQ % 0.00% 0.00% -25.35% 426.05% -28.38% -45.18% -
  Horiz. % 64.32% 0.00% 154.19% 206.54% 39.26% 54.82% 100.00%
EY 7.54 0.00 3.14 2.35 12.35 8.84 4.85 42.47%
  QoQ % 0.00% 0.00% 33.62% -80.97% 39.71% 82.27% -
  Horiz. % 155.46% 0.00% 64.74% 48.45% 254.64% 182.27% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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