Highlights

[GREENYB] QoQ Quarter Result on 2010-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     111.04%    YoY -     224.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 15,465 8,024 9,147 14,539 10,675 4,418 3,416 172.91%
  QoQ % 92.73% -12.28% -37.09% 36.20% 141.63% 29.33% -
  Horiz. % 452.72% 234.89% 267.77% 425.61% 312.50% 129.33% 100.00%
PBT 3,479 1,115 996 5,892 2,314 446 -511 -
  QoQ % 212.02% 11.95% -83.10% 154.62% 418.83% 187.28% -
  Horiz. % -680.82% -218.20% -194.91% -1,153.03% -452.84% -87.28% 100.00%
Tax -972 -329 -308 -1,747 -350 -137 482 -
  QoQ % -195.44% -6.82% 82.37% -399.14% -155.47% -128.42% -
  Horiz. % -201.66% -68.26% -63.90% -362.45% -72.61% -28.42% 100.00%
NP 2,507 786 688 4,145 1,964 309 -29 -
  QoQ % 218.96% 14.24% -83.40% 111.05% 535.60% 1,165.52% -
  Horiz. % -8,644.83% -2,710.34% -2,372.41% -14,293.10% -6,772.41% -1,065.52% 100.00%
NP to SH 2,507 786 685 4,147 1,965 309 -29 -
  QoQ % 218.96% 14.74% -83.48% 111.04% 535.92% 1,165.52% -
  Horiz. % -8,644.83% -2,710.34% -2,362.07% -14,300.00% -6,775.86% -1,065.52% 100.00%
Tax Rate 27.94 % 29.51 % 30.92 % 29.65 % 15.13 % 30.72 % - % -
  QoQ % -5.32% -4.56% 4.28% 95.97% -50.75% 0.00% -
  Horiz. % 90.95% 96.06% 100.65% 96.52% 49.25% 100.00% -
Total Cost 12,958 7,238 8,459 10,394 8,711 4,109 3,445 141.28%
  QoQ % 79.03% -14.43% -18.62% 19.32% 112.00% 19.27% -
  Horiz. % 376.14% 210.10% 245.54% 301.71% 252.86% 119.27% 100.00%
Net Worth 42,270 42,525 41,344 41,205 37,037 36,982 32,697 18.62%
  QoQ % -0.60% 2.86% 0.34% 11.25% 0.15% 13.10% -
  Horiz. % 129.28% 130.06% 126.45% 126.02% 113.27% 113.10% 100.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - 3,261 - - - 2,175 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.97% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 476.19 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 42,270 42,525 41,344 41,205 37,037 36,982 32,697 18.62%
  QoQ % -0.60% 2.86% 0.34% 11.25% 0.15% 13.10% -
  Horiz. % 129.28% 130.06% 126.45% 126.02% 113.27% 113.10% 100.00%
NOSH 166,026 163,750 163,095 165,219 165,126 162,631 145,000 9.42%
  QoQ % 1.39% 0.40% -1.29% 0.06% 1.53% 12.16% -
  Horiz. % 114.50% 112.93% 112.48% 113.94% 113.88% 112.16% 100.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 16.21 % 9.80 % 7.52 % 28.51 % 18.40 % 6.99 % -0.85 % -
  QoQ % 65.41% 30.32% -73.62% 54.95% 163.23% 922.35% -
  Horiz. % -1,907.06% -1,152.94% -884.71% -3,354.12% -2,164.71% -822.35% 100.00%
ROE 5.93 % 1.85 % 1.66 % 10.06 % 5.31 % 0.84 % -0.09 % -
  QoQ % 220.54% 11.45% -83.50% 89.45% 532.14% 1,033.33% -
  Horiz. % -6,588.89% -2,055.56% -1,844.44% -11,177.78% -5,900.00% -933.33% 100.00%
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 9.31 4.90 5.61 8.80 6.46 2.72 2.36 149.04%
  QoQ % 90.00% -12.66% -36.25% 36.22% 137.50% 15.25% -
  Horiz. % 394.49% 207.63% 237.71% 372.88% 273.73% 115.25% 100.00%
EPS 1.51 0.48 0.42 2.51 1.19 0.19 -0.02 -
  QoQ % 214.58% 14.29% -83.27% 110.92% 526.32% 1,050.00% -
  Horiz. % -7,550.00% -2,400.00% -2,100.00% -12,550.00% -5,950.00% -950.00% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2546 0.2597 0.2535 0.2494 0.2243 0.2274 0.2255 8.40%
  QoQ % -1.96% 2.45% 1.64% 11.19% -1.36% 0.84% -
  Horiz. % 112.90% 115.17% 112.42% 110.60% 99.47% 100.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 4.63 2.40 2.74 4.36 3.20 1.32 1.02 173.39%
  QoQ % 92.92% -12.41% -37.16% 36.25% 142.42% 29.41% -
  Horiz. % 453.92% 235.29% 268.63% 427.45% 313.73% 129.41% 100.00%
EPS 0.75 0.24 0.21 1.24 0.59 0.09 -0.01 -
  QoQ % 212.50% 14.29% -83.06% 110.17% 555.56% 1,000.00% -
  Horiz. % -7,500.00% -2,400.00% -2,100.00% -12,400.00% -5,900.00% -900.00% 100.00%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.77% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1267 0.1274 0.1239 0.1235 0.1110 0.1108 0.0980 18.62%
  QoQ % -0.55% 2.82% 0.32% 11.26% 0.18% 13.06% -
  Horiz. % 129.29% 130.00% 126.43% 126.02% 113.27% 113.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.2300 0.1600 0.1500 0.1300 0.1200 0.1200 0.1200 -
P/RPS 2.47 3.27 2.67 1.48 1.86 4.42 5.09 -38.17%
  QoQ % -24.46% 22.47% 80.41% -20.43% -57.92% -13.16% -
  Horiz. % 48.53% 64.24% 52.46% 29.08% 36.54% 86.84% 100.00%
P/EPS 15.23 33.33 35.71 5.18 10.08 63.16 -600.00 -
  QoQ % -54.31% -6.66% 589.38% -48.61% -84.04% 110.53% -
  Horiz. % -2.54% -5.56% -5.95% -0.86% -1.68% -10.53% 100.00%
EY 6.57 3.00 2.80 19.31 9.92 1.58 -0.17 -
  QoQ % 119.00% 7.14% -85.50% 94.66% 527.85% 1,029.41% -
  Horiz. % -3,864.71% -1,764.71% -1,647.06% -11,358.82% -5,835.29% -929.41% 100.00%
DY 0.00 0.00 13.33 0.00 0.00 0.00 12.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.64% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.90 0.62 0.59 0.52 0.53 0.53 0.53 42.20%
  QoQ % 45.16% 5.08% 13.46% -1.89% 0.00% 0.00% -
  Horiz. % 169.81% 116.98% 111.32% 98.11% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 23/12/10 30/09/10 30/06/10 24/03/10 22/12/09 30/09/09 -
Price 0.2200 0.1900 0.1500 0.1300 0.1300 0.1200 0.1300 -
P/RPS 2.36 3.88 2.67 1.48 2.01 4.42 5.52 -43.16%
  QoQ % -39.18% 45.32% 80.41% -26.37% -54.52% -19.93% -
  Horiz. % 42.75% 70.29% 48.37% 26.81% 36.41% 80.07% 100.00%
P/EPS 14.57 39.58 35.71 5.18 10.92 63.16 -650.00 -
  QoQ % -63.19% 10.84% 589.38% -52.56% -82.71% 109.72% -
  Horiz. % -2.24% -6.09% -5.49% -0.80% -1.68% -9.72% 100.00%
EY 6.86 2.53 2.80 19.31 9.15 1.58 -0.15 -
  QoQ % 171.15% -9.64% -85.50% 111.04% 479.11% 1,153.33% -
  Horiz. % -4,573.33% -1,686.67% -1,866.67% -12,873.33% -6,100.00% -1,053.33% 100.00%
DY 0.00 0.00 13.33 0.00 0.00 0.00 11.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.51% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.86 0.73 0.59 0.52 0.58 0.53 0.58 29.94%
  QoQ % 17.81% 23.73% 13.46% -10.34% 9.43% -8.62% -
  Horiz. % 148.28% 125.86% 101.72% 89.66% 100.00% 91.38% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Bonuses of Airasia Windfall Profit
8. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
Partners & Brokers