Highlights

[GREENYB] QoQ Quarter Result on 2012-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 30-Apr-2012  [#3]
Profit Trend QoQ -     29.39%    YoY -     -5.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 11,914 11,786 12,002 16,359 13,768 13,575 9,696 14.65%
  QoQ % 1.09% -1.80% -26.63% 18.82% 1.42% 40.01% -
  Horiz. % 122.88% 121.56% 123.78% 168.72% 142.00% 140.01% 100.00%
PBT 946 2,333 1,855 3,681 2,774 2,980 1,204 -14.79%
  QoQ % -59.45% 25.77% -49.61% 32.70% -6.91% 147.51% -
  Horiz. % 78.57% 193.77% 154.07% 305.73% 230.40% 247.51% 100.00%
Tax -413 -610 -318 -1,092 -773 -784 94 -
  QoQ % 32.30% -91.82% 70.88% -41.27% 1.40% -934.04% -
  Horiz. % -439.36% -648.94% -338.30% -1,161.70% -822.34% -834.04% 100.00%
NP 533 1,723 1,537 2,589 2,001 2,196 1,298 -44.60%
  QoQ % -69.07% 12.10% -40.63% 29.39% -8.88% 69.18% -
  Horiz. % 41.06% 132.74% 118.41% 199.46% 154.16% 169.18% 100.00%
NP to SH 533 1,723 1,537 2,589 2,001 2,196 1,298 -44.60%
  QoQ % -69.07% 12.10% -40.63% 29.39% -8.88% 69.18% -
  Horiz. % 41.06% 132.74% 118.41% 199.46% 154.16% 169.18% 100.00%
Tax Rate 43.66 % 26.15 % 17.14 % 29.67 % 27.87 % 26.31 % -7.81 % -
  QoQ % 66.96% 52.57% -42.23% 6.46% 5.93% 436.88% -
  Horiz. % -559.03% -334.83% -219.46% -379.90% -356.85% -336.88% 100.00%
Total Cost 11,381 10,063 10,465 13,770 11,767 11,379 8,398 22.35%
  QoQ % 13.10% -3.84% -24.00% 17.02% 3.41% 35.50% -
  Horiz. % 135.52% 119.83% 124.61% 163.97% 140.12% 135.50% 100.00%
Net Worth 50,327 53,131 51,429 49,894 47,256 48,528 46,328 5.65%
  QoQ % -5.28% 3.31% 3.08% 5.58% -2.62% 4.75% -
  Horiz. % 108.63% 114.68% 111.01% 107.70% 102.00% 104.75% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 3,337 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 217.14 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 50,327 53,131 51,429 49,894 47,256 48,528 46,328 5.65%
  QoQ % -5.28% 3.31% 3.08% 5.58% -2.62% 4.75% -
  Horiz. % 108.63% 114.68% 111.01% 107.70% 102.00% 104.75% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,499 166,363 166,410 58.70%
  QoQ % 0.00% 0.00% 0.00% 0.07% 100.46% -0.03% -
  Horiz. % 200.55% 200.55% 200.55% 200.55% 200.41% 99.97% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 4.47 % 14.62 % 12.81 % 15.83 % 14.53 % 16.18 % 13.39 % -51.72%
  QoQ % -69.43% 14.13% -19.08% 8.95% -10.20% 20.84% -
  Horiz. % 33.38% 109.19% 95.67% 118.22% 108.51% 120.84% 100.00%
ROE 1.06 % 3.24 % 2.99 % 5.19 % 4.23 % 4.53 % 2.80 % -47.51%
  QoQ % -67.28% 8.36% -42.39% 22.70% -6.62% 61.79% -
  Horiz. % 37.86% 115.71% 106.79% 185.36% 151.07% 161.79% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 3.57 3.53 3.60 4.90 4.13 8.16 5.83 -27.78%
  QoQ % 1.13% -1.94% -26.53% 18.64% -49.39% 39.97% -
  Horiz. % 61.23% 60.55% 61.75% 84.05% 70.84% 139.97% 100.00%
EPS 0.16 0.52 0.46 0.78 0.60 1.32 0.78 -65.05%
  QoQ % -69.23% 13.04% -41.03% 30.00% -54.55% 69.23% -
  Horiz. % 20.51% 66.67% 58.97% 100.00% 76.92% 169.23% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1508 0.1592 0.1541 0.1495 0.1417 0.2917 0.2784 -33.43%
  QoQ % -5.28% 3.31% 3.08% 5.50% -51.42% 4.78% -
  Horiz. % 54.17% 57.18% 55.35% 53.70% 50.90% 104.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 3.57 3.53 3.60 4.90 4.13 4.07 2.91 14.53%
  QoQ % 1.13% -1.94% -26.53% 18.64% 1.47% 39.86% -
  Horiz. % 122.68% 121.31% 123.71% 168.38% 141.92% 139.86% 100.00%
EPS 0.16 0.52 0.46 0.78 0.60 0.66 0.39 -44.64%
  QoQ % -69.23% 13.04% -41.03% 30.00% -9.09% 69.23% -
  Horiz. % 41.03% 133.33% 117.95% 200.00% 153.85% 169.23% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1508 0.1592 0.1541 0.1495 0.1416 0.1454 0.1388 5.66%
  QoQ % -5.28% 3.31% 3.08% 5.58% -2.61% 4.76% -
  Horiz. % 108.65% 114.70% 111.02% 107.71% 102.02% 104.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.2150 0.2500 0.2200 0.2300 0.2200 0.2200 0.4200 -
P/RPS 6.02 7.08 6.12 4.69 5.33 2.70 7.21 -11.28%
  QoQ % -14.97% 15.69% 30.49% -12.01% 97.41% -62.55% -
  Horiz. % 83.50% 98.20% 84.88% 65.05% 73.93% 37.45% 100.00%
P/EPS 134.62 48.42 47.77 29.65 36.67 16.67 53.85 83.69%
  QoQ % 178.03% 1.36% 61.11% -19.14% 119.98% -69.04% -
  Horiz. % 249.99% 89.92% 88.71% 55.06% 68.10% 30.96% 100.00%
EY 0.74 2.07 2.09 3.37 2.73 6.00 1.86 -45.76%
  QoQ % -64.25% -0.96% -37.98% 23.44% -54.50% 222.58% -
  Horiz. % 39.78% 111.29% 112.37% 181.18% 146.77% 322.58% 100.00%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.43 1.57 1.43 1.54 1.55 0.75 1.51 -3.55%
  QoQ % -8.92% 9.79% -7.14% -0.65% 106.67% -50.33% -
  Horiz. % 94.70% 103.97% 94.70% 101.99% 102.65% 49.67% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 23/12/11 21/09/11 -
Price 0.2150 0.2200 0.2000 0.2300 0.2600 0.2000 0.1900 -
P/RPS 6.02 6.23 5.56 4.69 6.30 2.45 3.26 50.24%
  QoQ % -3.37% 12.05% 18.55% -25.56% 157.14% -24.85% -
  Horiz. % 184.66% 191.10% 170.55% 143.87% 193.25% 75.15% 100.00%
P/EPS 134.62 42.61 43.43 29.65 43.33 15.15 24.36 210.96%
  QoQ % 215.94% -1.89% 46.48% -31.57% 186.01% -37.81% -
  Horiz. % 552.63% 174.92% 178.28% 121.72% 177.87% 62.19% 100.00%
EY 0.74 2.35 2.30 3.37 2.31 6.60 4.11 -67.95%
  QoQ % -68.51% 2.17% -31.75% 45.89% -65.00% 60.58% -
  Horiz. % 18.00% 57.18% 55.96% 82.00% 56.20% 160.58% 100.00%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.43 1.38 1.30 1.54 1.83 0.69 0.68 63.77%
  QoQ % 3.62% 6.15% -15.58% -15.85% 165.22% 1.47% -
  Horiz. % 210.29% 202.94% 191.18% 226.47% 269.12% 101.47% 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.
 


 

62  104  335  1824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305-0.01 
 GPACKET-WB 0.2650.00 
 MNC-PA 0.040.00 
 LONBISC 0.115-0.025 
 SUMATEC 0.025-0.005 
 PA 0.055-0.005 
 OPCOM 0.66+0.03 
 OCK-WA 0.140.00 
 KOMARK 0.37+0.02 
 EFORCE 0.685+0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
Partners & Brokers