Highlights

[GREENYB] QoQ Quarter Result on 2012-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     12.10%    YoY -     -21.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 16,044 11,914 11,914 11,786 12,002 16,359 13,768 13.06%
  QoQ % 34.67% 0.00% 1.09% -1.80% -26.63% 18.82% -
  Horiz. % 116.53% 86.53% 86.53% 85.60% 87.17% 118.82% 100.00%
PBT 3,429 946 946 2,333 1,855 3,681 2,774 18.54%
  QoQ % 262.47% 0.00% -59.45% 25.77% -49.61% 32.70% -
  Horiz. % 123.61% 34.10% 34.10% 84.10% 66.87% 132.70% 100.00%
Tax -655 -413 -413 -610 -318 -1,092 -773 -12.44%
  QoQ % -58.60% 0.00% 32.30% -91.82% 70.88% -41.27% -
  Horiz. % 84.73% 53.43% 53.43% 78.91% 41.14% 141.27% 100.00%
NP 2,774 533 533 1,723 1,537 2,589 2,001 29.96%
  QoQ % 420.45% 0.00% -69.07% 12.10% -40.63% 29.39% -
  Horiz. % 138.63% 26.64% 26.64% 86.11% 76.81% 129.39% 100.00%
NP to SH 2,774 533 533 1,723 1,537 2,589 2,001 29.96%
  QoQ % 420.45% 0.00% -69.07% 12.10% -40.63% 29.39% -
  Horiz. % 138.63% 26.64% 26.64% 86.11% 76.81% 129.39% 100.00%
Tax Rate 19.10 % 43.66 % 43.66 % 26.15 % 17.14 % 29.67 % 27.87 % -26.15%
  QoQ % -56.25% 0.00% 66.96% 52.57% -42.23% 6.46% -
  Horiz. % 68.53% 156.66% 156.66% 93.83% 61.50% 106.46% 100.00%
Total Cost 13,270 11,381 11,381 10,063 10,465 13,770 11,767 10.12%
  QoQ % 16.60% 0.00% 13.10% -3.84% -24.00% 17.02% -
  Horiz. % 112.77% 96.72% 96.72% 85.52% 88.94% 117.02% 100.00%
Net Worth 53,098 - 50,327 53,131 51,429 49,894 47,256 9.80%
  QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.58% -
  Horiz. % 112.36% 0.00% 106.50% 112.43% 108.83% 105.58% 100.00%
Dividend
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - 3,337 - - -
  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 % - % - % - % - % 217.14 % - % - % -
  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
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 53,098 - 50,327 53,131 51,429 49,894 47,256 9.80%
  QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.58% -
  Horiz. % 112.36% 0.00% 106.50% 112.43% 108.83% 105.58% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,499 0.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.07% -
  Horiz. % 100.07% 100.07% 100.07% 100.07% 100.07% 100.07% 100.00%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 17.29 % 4.47 % 4.47 % 14.62 % 12.81 % 15.83 % 14.53 % 14.97%
  QoQ % 286.80% 0.00% -69.43% 14.13% -19.08% 8.95% -
  Horiz. % 119.00% 30.76% 30.76% 100.62% 88.16% 108.95% 100.00%
ROE 5.22 % - % 1.06 % 3.24 % 2.99 % 5.19 % 4.23 % 18.38%
  QoQ % 0.00% 0.00% -67.28% 8.36% -42.39% 22.70% -
  Horiz. % 123.40% 0.00% 25.06% 76.60% 70.69% 122.70% 100.00%
Per Share
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 4.81 3.57 3.57 3.53 3.60 4.90 4.13 13.01%
  QoQ % 34.73% 0.00% 1.13% -1.94% -26.53% 18.64% -
  Horiz. % 116.46% 86.44% 86.44% 85.47% 87.17% 118.64% 100.00%
EPS 0.83 0.16 0.16 0.52 0.46 0.78 0.60 29.73%
  QoQ % 418.75% 0.00% -69.23% 13.04% -41.03% 30.00% -
  Horiz. % 138.33% 26.67% 26.67% 86.67% 76.67% 130.00% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 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 0.1591 - 0.1508 0.1592 0.1541 0.1495 0.1417 9.74%
  QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.50% -
  Horiz. % 112.28% 0.00% 106.42% 112.35% 108.75% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 4.81 3.57 3.57 3.53 3.60 4.90 4.13 13.01%
  QoQ % 34.73% 0.00% 1.13% -1.94% -26.53% 18.64% -
  Horiz. % 116.46% 86.44% 86.44% 85.47% 87.17% 118.64% 100.00%
EPS 0.83 0.16 0.16 0.52 0.46 0.78 0.60 29.73%
  QoQ % 418.75% 0.00% -69.23% 13.04% -41.03% 30.00% -
  Horiz. % 138.33% 26.67% 26.67% 86.67% 76.67% 130.00% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 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 0.1591 - 0.1508 0.1592 0.1541 0.1495 0.1416 9.80%
  QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.58% -
  Horiz. % 112.36% 0.00% 106.50% 112.43% 108.83% 105.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.1900 0.2000 0.2150 0.2500 0.2200 0.2300 0.2200 -
P/RPS 3.95 5.60 6.02 7.08 6.12 4.69 5.33 -21.37%
  QoQ % -29.46% -6.98% -14.97% 15.69% 30.49% -12.01% -
  Horiz. % 74.11% 105.07% 112.95% 132.83% 114.82% 87.99% 100.00%
P/EPS 22.86 125.23 134.62 48.42 47.77 29.65 36.67 -31.55%
  QoQ % -81.75% -6.98% 178.03% 1.36% 61.11% -19.14% -
  Horiz. % 62.34% 341.51% 367.11% 132.04% 130.27% 80.86% 100.00%
EY 4.37 0.80 0.74 2.07 2.09 3.37 2.73 45.85%
  QoQ % 446.25% 8.11% -64.25% -0.96% -37.98% 23.44% -
  Horiz. % 160.07% 29.30% 27.11% 75.82% 76.56% 123.44% 100.00%
DY 0.00 0.00 0.00 0.00 4.55 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 1.19 0.00 1.43 1.57 1.43 1.54 1.55 -19.11%
  QoQ % 0.00% 0.00% -8.92% 9.79% -7.14% -0.65% -
  Horiz. % 76.77% 0.00% 92.26% 101.29% 92.26% 99.35% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 20/06/13 - 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 -
Price 0.2000 0.0000 0.2150 0.2200 0.2000 0.2300 0.2600 -
P/RPS 4.16 0.00 6.02 6.23 5.56 4.69 6.30 -28.32%
  QoQ % 0.00% 0.00% -3.37% 12.05% 18.55% -25.56% -
  Horiz. % 66.03% 0.00% 95.56% 98.89% 88.25% 74.44% 100.00%
P/EPS 24.06 0.00 134.62 42.61 43.43 29.65 43.33 -37.62%
  QoQ % 0.00% 0.00% 215.94% -1.89% 46.48% -31.57% -
  Horiz. % 55.53% 0.00% 310.69% 98.34% 100.23% 68.43% 100.00%
EY 4.16 0.00 0.74 2.35 2.30 3.37 2.31 60.30%
  QoQ % 0.00% 0.00% -68.51% 2.17% -31.75% 45.89% -
  Horiz. % 180.09% 0.00% 32.03% 101.73% 99.57% 145.89% 100.00%
DY 0.00 0.00 0.00 0.00 5.00 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% - -
P/NAPS 1.26 0.00 1.43 1.38 1.30 1.54 1.83 -25.87%
  QoQ % 0.00% 0.00% 3.62% 6.15% -15.58% -15.85% -
  Horiz. % 68.85% 0.00% 78.14% 75.41% 71.04% 84.15% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers