Highlights

[GREENYB] QoQ Quarter Result on 2010-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Oct-2010  [#1]
Profit Trend QoQ -     14.74%    YoY -     154.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 9,696 15,054 15,465 8,024 9,147 14,539 10,675 -6.23%
  QoQ % -35.59% -2.66% 92.73% -12.28% -37.09% 36.20% -
  Horiz. % 90.83% 141.02% 144.87% 75.17% 85.69% 136.20% 100.00%
PBT 1,204 3,699 3,479 1,115 996 5,892 2,314 -35.39%
  QoQ % -67.45% 6.32% 212.02% 11.95% -83.10% 154.62% -
  Horiz. % 52.03% 159.85% 150.35% 48.18% 43.04% 254.62% 100.00%
Tax 94 -964 -972 -329 -308 -1,747 -350 -
  QoQ % 109.75% 0.82% -195.44% -6.82% 82.37% -399.14% -
  Horiz. % -26.86% 275.43% 277.71% 94.00% 88.00% 499.14% 100.00%
NP 1,298 2,735 2,507 786 688 4,145 1,964 -24.18%
  QoQ % -52.54% 9.09% 218.96% 14.24% -83.40% 111.05% -
  Horiz. % 66.09% 139.26% 127.65% 40.02% 35.03% 211.05% 100.00%
NP to SH 1,298 2,735 2,507 786 685 4,147 1,965 -24.21%
  QoQ % -52.54% 9.09% 218.96% 14.74% -83.48% 111.04% -
  Horiz. % 66.06% 139.19% 127.58% 40.00% 34.86% 211.04% 100.00%
Tax Rate -7.81 % 26.06 % 27.94 % 29.51 % 30.92 % 29.65 % 15.13 % -
  QoQ % -129.97% -6.73% -5.32% -4.56% 4.28% 95.97% -
  Horiz. % -51.62% 172.24% 184.67% 195.04% 204.36% 195.97% 100.00%
Total Cost 8,398 12,319 12,958 7,238 8,459 10,394 8,711 -2.42%
  QoQ % -31.83% -4.93% 79.03% -14.43% -18.62% 19.32% -
  Horiz. % 96.41% 141.42% 148.75% 83.09% 97.11% 119.32% 100.00%
Net Worth 46,328 44,887 42,270 42,525 41,344 41,205 37,037 16.14%
  QoQ % 3.21% 6.19% -0.60% 2.86% 0.34% 11.25% -
  Horiz. % 125.08% 121.19% 114.13% 114.82% 111.63% 111.25% 100.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - 3,261 - - -
  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 % - % - % - % - % 476.19 % - % - % -
  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
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 46,328 44,887 42,270 42,525 41,344 41,205 37,037 16.14%
  QoQ % 3.21% 6.19% -0.60% 2.86% 0.34% 11.25% -
  Horiz. % 125.08% 121.19% 114.13% 114.82% 111.63% 111.25% 100.00%
NOSH 166,410 165,757 166,026 163,750 163,095 165,219 165,126 0.52%
  QoQ % 0.39% -0.16% 1.39% 0.40% -1.29% 0.06% -
  Horiz. % 100.78% 100.38% 100.55% 99.17% 98.77% 100.06% 100.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 13.39 % 18.17 % 16.21 % 9.80 % 7.52 % 28.51 % 18.40 % -19.14%
  QoQ % -26.31% 12.09% 65.41% 30.32% -73.62% 54.95% -
  Horiz. % 72.77% 98.75% 88.10% 53.26% 40.87% 154.95% 100.00%
ROE 2.80 % 6.09 % 5.93 % 1.85 % 1.66 % 10.06 % 5.31 % -34.81%
  QoQ % -54.02% 2.70% 220.54% 11.45% -83.50% 89.45% -
  Horiz. % 52.73% 114.69% 111.68% 34.84% 31.26% 189.45% 100.00%
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 5.83 9.08 9.31 4.90 5.61 8.80 6.46 -6.63%
  QoQ % -35.79% -2.47% 90.00% -12.66% -36.25% 36.22% -
  Horiz. % 90.25% 140.56% 144.12% 75.85% 86.84% 136.22% 100.00%
EPS 0.78 1.65 1.51 0.48 0.42 2.51 1.19 -24.60%
  QoQ % -52.73% 9.27% 214.58% 14.29% -83.27% 110.92% -
  Horiz. % 65.55% 138.66% 126.89% 40.34% 35.29% 210.92% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 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 0.2784 0.2708 0.2546 0.2597 0.2535 0.2494 0.2243 15.54%
  QoQ % 2.81% 6.36% -1.96% 2.45% 1.64% 11.19% -
  Horiz. % 124.12% 120.73% 113.51% 115.78% 113.02% 111.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 2.91 4.51 4.63 2.40 2.74 4.36 3.20 -6.15%
  QoQ % -35.48% -2.59% 92.92% -12.41% -37.16% 36.25% -
  Horiz. % 90.94% 140.94% 144.69% 75.00% 85.62% 136.25% 100.00%
EPS 0.39 0.82 0.75 0.24 0.21 1.24 0.59 -24.17%
  QoQ % -52.44% 9.33% 212.50% 14.29% -83.06% 110.17% -
  Horiz. % 66.10% 138.98% 127.12% 40.68% 35.59% 210.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.98 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 0.1388 0.1345 0.1267 0.1274 0.1239 0.1235 0.1110 16.12%
  QoQ % 3.20% 6.16% -0.55% 2.82% 0.32% 11.26% -
  Horiz. % 125.05% 121.17% 114.14% 114.77% 111.62% 111.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.4200 0.2500 0.2300 0.1600 0.1500 0.1300 0.1200 -
P/RPS 7.21 2.75 2.47 3.27 2.67 1.48 1.86 147.38%
  QoQ % 162.18% 11.34% -24.46% 22.47% 80.41% -20.43% -
  Horiz. % 387.63% 147.85% 132.80% 175.81% 143.55% 79.57% 100.00%
P/EPS 53.85 15.15 15.23 33.33 35.71 5.18 10.08 206.54%
  QoQ % 255.45% -0.53% -54.31% -6.66% 589.38% -48.61% -
  Horiz. % 534.23% 150.30% 151.09% 330.65% 354.27% 51.39% 100.00%
EY 1.86 6.60 6.57 3.00 2.80 19.31 9.92 -67.34%
  QoQ % -71.82% 0.46% 119.00% 7.14% -85.50% 94.66% -
  Horiz. % 18.75% 66.53% 66.23% 30.24% 28.23% 194.66% 100.00%
DY 0.00 0.00 0.00 0.00 13.33 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 1.51 0.92 0.90 0.62 0.59 0.52 0.53 101.36%
  QoQ % 64.13% 2.22% 45.16% 5.08% 13.46% -1.89% -
  Horiz. % 284.91% 173.58% 169.81% 116.98% 111.32% 98.11% 100.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 23/06/11 23/03/11 23/12/10 30/09/10 30/06/10 24/03/10 -
Price 0.1900 0.2400 0.2200 0.1900 0.1500 0.1300 0.1300 -
P/RPS 3.26 2.64 2.36 3.88 2.67 1.48 2.01 38.17%
  QoQ % 23.48% 11.86% -39.18% 45.32% 80.41% -26.37% -
  Horiz. % 162.19% 131.34% 117.41% 193.03% 132.84% 73.63% 100.00%
P/EPS 24.36 14.55 14.57 39.58 35.71 5.18 10.92 70.98%
  QoQ % 67.42% -0.14% -63.19% 10.84% 589.38% -52.56% -
  Horiz. % 223.08% 133.24% 133.42% 362.45% 327.01% 47.44% 100.00%
EY 4.11 6.87 6.86 2.53 2.80 19.31 9.15 -41.43%
  QoQ % -40.17% 0.15% 171.15% -9.64% -85.50% 111.04% -
  Horiz. % 44.92% 75.08% 74.97% 27.65% 30.60% 211.04% 100.00%
DY 0.00 0.00 0.00 0.00 13.33 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 0.68 0.89 0.86 0.73 0.59 0.52 0.58 11.22%
  QoQ % -23.60% 3.49% 17.81% 23.73% 13.46% -10.34% -
  Horiz. % 117.24% 153.45% 148.28% 125.86% 101.72% 89.66% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
2. Bad Quarter Reports My Trading Adventure
3. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
4. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
5. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers