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 - 333,740
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.
 


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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS