Highlights

[GREENYB] QoQ Quarter Result on 2011-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     69.18%    YoY -     179.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 12,002 16,359 13,768 13,575 9,696 15,054 15,465 -15.56%
  QoQ % -26.63% 18.82% 1.42% 40.01% -35.59% -2.66% -
  Horiz. % 77.61% 105.78% 89.03% 87.78% 62.70% 97.34% 100.00%
PBT 1,855 3,681 2,774 2,980 1,204 3,699 3,479 -34.27%
  QoQ % -49.61% 32.70% -6.91% 147.51% -67.45% 6.32% -
  Horiz. % 53.32% 105.81% 79.74% 85.66% 34.61% 106.32% 100.00%
Tax -318 -1,092 -773 -784 94 -964 -972 -52.55%
  QoQ % 70.88% -41.27% 1.40% -934.04% 109.75% 0.82% -
  Horiz. % 32.72% 112.35% 79.53% 80.66% -9.67% 99.18% 100.00%
NP 1,537 2,589 2,001 2,196 1,298 2,735 2,507 -27.85%
  QoQ % -40.63% 29.39% -8.88% 69.18% -52.54% 9.09% -
  Horiz. % 61.31% 103.27% 79.82% 87.59% 51.78% 109.09% 100.00%
NP to SH 1,537 2,589 2,001 2,196 1,298 2,735 2,507 -27.85%
  QoQ % -40.63% 29.39% -8.88% 69.18% -52.54% 9.09% -
  Horiz. % 61.31% 103.27% 79.82% 87.59% 51.78% 109.09% 100.00%
Tax Rate 17.14 % 29.67 % 27.87 % 26.31 % -7.81 % 26.06 % 27.94 % -27.82%
  QoQ % -42.23% 6.46% 5.93% 436.88% -129.97% -6.73% -
  Horiz. % 61.35% 106.19% 99.75% 94.17% -27.95% 93.27% 100.00%
Total Cost 10,465 13,770 11,767 11,379 8,398 12,319 12,958 -13.29%
  QoQ % -24.00% 17.02% 3.41% 35.50% -31.83% -4.93% -
  Horiz. % 80.76% 106.27% 90.81% 87.81% 64.81% 95.07% 100.00%
Net Worth 51,429 49,894 47,256 48,528 46,328 44,887 42,270 13.98%
  QoQ % 3.08% 5.58% -2.62% 4.75% 3.21% 6.19% -
  Horiz. % 121.67% 118.04% 111.80% 114.80% 109.60% 106.19% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 3,337 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 217.14 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 51,429 49,894 47,256 48,528 46,328 44,887 42,270 13.98%
  QoQ % 3.08% 5.58% -2.62% 4.75% 3.21% 6.19% -
  Horiz. % 121.67% 118.04% 111.80% 114.80% 109.60% 106.19% 100.00%
NOSH 333,740 333,740 333,499 166,363 166,410 165,757 166,026 59.35%
  QoQ % 0.00% 0.07% 100.46% -0.03% 0.39% -0.16% -
  Horiz. % 201.02% 201.02% 200.87% 100.20% 100.23% 99.84% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 12.81 % 15.83 % 14.53 % 16.18 % 13.39 % 18.17 % 16.21 % -14.54%
  QoQ % -19.08% 8.95% -10.20% 20.84% -26.31% 12.09% -
  Horiz. % 79.03% 97.66% 89.64% 99.81% 82.60% 112.09% 100.00%
ROE 2.99 % 5.19 % 4.23 % 4.53 % 2.80 % 6.09 % 5.93 % -36.68%
  QoQ % -42.39% 22.70% -6.62% 61.79% -54.02% 2.70% -
  Horiz. % 50.42% 87.52% 71.33% 76.39% 47.22% 102.70% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 3.60 4.90 4.13 8.16 5.83 9.08 9.31 -46.95%
  QoQ % -26.53% 18.64% -49.39% 39.97% -35.79% -2.47% -
  Horiz. % 38.67% 52.63% 44.36% 87.65% 62.62% 97.53% 100.00%
EPS 0.46 0.78 0.60 1.32 0.78 1.65 1.51 -54.76%
  QoQ % -41.03% 30.00% -54.55% 69.23% -52.73% 9.27% -
  Horiz. % 30.46% 51.66% 39.74% 87.42% 51.66% 109.27% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1541 0.1495 0.1417 0.2917 0.2784 0.2708 0.2546 -28.47%
  QoQ % 3.08% 5.50% -51.42% 4.78% 2.81% 6.36% -
  Horiz. % 60.53% 58.72% 55.66% 114.57% 109.35% 106.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 3.60 4.90 4.13 4.07 2.91 4.51 4.63 -15.46%
  QoQ % -26.53% 18.64% 1.47% 39.86% -35.48% -2.59% -
  Horiz. % 77.75% 105.83% 89.20% 87.90% 62.85% 97.41% 100.00%
EPS 0.46 0.78 0.60 0.66 0.39 0.82 0.75 -27.83%
  QoQ % -41.03% 30.00% -9.09% 69.23% -52.44% 9.33% -
  Horiz. % 61.33% 104.00% 80.00% 88.00% 52.00% 109.33% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1541 0.1495 0.1416 0.1454 0.1388 0.1345 0.1267 13.96%
  QoQ % 3.08% 5.58% -2.61% 4.76% 3.20% 6.16% -
  Horiz. % 121.63% 118.00% 111.76% 114.76% 109.55% 106.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.2200 0.2300 0.2200 0.2200 0.4200 0.2500 0.2300 -
P/RPS 6.12 4.69 5.33 2.70 7.21 2.75 2.47 83.21%
  QoQ % 30.49% -12.01% 97.41% -62.55% 162.18% 11.34% -
  Horiz. % 247.77% 189.88% 215.79% 109.31% 291.90% 111.34% 100.00%
P/EPS 47.77 29.65 36.67 16.67 53.85 15.15 15.23 114.42%
  QoQ % 61.11% -19.14% 119.98% -69.04% 255.45% -0.53% -
  Horiz. % 313.66% 194.68% 240.77% 109.46% 353.58% 99.47% 100.00%
EY 2.09 3.37 2.73 6.00 1.86 6.60 6.57 -53.43%
  QoQ % -37.98% 23.44% -54.50% 222.58% -71.82% 0.46% -
  Horiz. % 31.81% 51.29% 41.55% 91.32% 28.31% 100.46% 100.00%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.43 1.54 1.55 0.75 1.51 0.92 0.90 36.20%
  QoQ % -7.14% -0.65% 106.67% -50.33% 64.13% 2.22% -
  Horiz. % 158.89% 171.11% 172.22% 83.33% 167.78% 102.22% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 21/09/12 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 -
Price 0.2000 0.2300 0.2600 0.2000 0.1900 0.2400 0.2200 -
P/RPS 5.56 4.69 6.30 2.45 3.26 2.64 2.36 77.15%
  QoQ % 18.55% -25.56% 157.14% -24.85% 23.48% 11.86% -
  Horiz. % 235.59% 198.73% 266.95% 103.81% 138.14% 111.86% 100.00%
P/EPS 43.43 29.65 43.33 15.15 24.36 14.55 14.57 107.26%
  QoQ % 46.48% -31.57% 186.01% -37.81% 67.42% -0.14% -
  Horiz. % 298.08% 203.50% 297.39% 103.98% 167.19% 99.86% 100.00%
EY 2.30 3.37 2.31 6.60 4.11 6.87 6.86 -51.77%
  QoQ % -31.75% 45.89% -65.00% 60.58% -40.17% 0.15% -
  Horiz. % 33.53% 49.13% 33.67% 96.21% 59.91% 100.15% 100.00%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.30 1.54 1.83 0.69 0.68 0.89 0.86 31.75%
  QoQ % -15.58% -15.85% 165.22% 1.47% -23.60% 3.49% -
  Horiz. % 151.16% 179.07% 212.79% 80.23% 79.07% 103.49% 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.
 


 

75  86  320  1852 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.05+0.005 
 ARMADA 0.335-0.01 
 MNC-PA 0.0350.00 
 GPACKET-WB 0.265-0.005 
 ECOWLD 0.67+0.025 
 MNC 0.1150.00 
 KNM 0.4150.00 
 VSOLAR 0.09+0.005 
 SCICOM 0.965+0.035 
 GPACKET 0.7250.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers