Highlights

[GREENYB] QoQ TTM Result on 2013-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     28.59%    YoY -     -31.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 48,706 44,855 47,898 51,658 47,616 52,061 53,915 -7.79%
  QoQ % 8.59% -6.35% -7.28% 8.49% -8.54% -3.44% -
  Horiz. % 90.34% 83.20% 88.84% 95.81% 88.32% 96.56% 100.00%
PBT 8,777 5,881 5,749 7,654 6,080 8,815 10,643 -14.27%
  QoQ % 49.24% 2.30% -24.89% 25.89% -31.03% -17.18% -
  Horiz. % 82.47% 55.26% 54.02% 71.92% 57.13% 82.82% 100.00%
Tax -2,332 -1,717 -1,813 -2,091 -1,754 -2,433 -2,793 -13.42%
  QoQ % -35.82% 5.30% 13.30% -19.21% 27.91% 12.89% -
  Horiz. % 83.49% 61.48% 64.91% 74.87% 62.80% 87.11% 100.00%
NP 6,445 4,164 3,936 5,563 4,326 6,382 7,850 -14.57%
  QoQ % 54.78% 5.79% -29.25% 28.59% -32.22% -18.70% -
  Horiz. % 82.10% 53.04% 50.14% 70.87% 55.11% 81.30% 100.00%
NP to SH 6,445 4,164 3,936 5,563 4,326 6,382 7,850 -14.57%
  QoQ % 54.78% 5.79% -29.25% 28.59% -32.22% -18.70% -
  Horiz. % 82.10% 53.04% 50.14% 70.87% 55.11% 81.30% 100.00%
Tax Rate 26.57 % 29.20 % 31.54 % 27.32 % 28.85 % 27.60 % 26.24 % 1.00%
  QoQ % -9.01% -7.42% 15.45% -5.30% 4.53% 5.18% -
  Horiz. % 101.26% 111.28% 120.20% 104.12% 109.95% 105.18% 100.00%
Total Cost 42,261 40,691 43,962 46,095 43,290 45,679 46,065 -6.65%
  QoQ % 3.86% -7.44% -4.63% 6.48% -5.23% -0.84% -
  Horiz. % 91.74% 88.33% 95.43% 100.07% 93.98% 99.16% 100.00%
Net Worth 64,578 54,065 53,298 53,098 - 50,327 53,131 16.86%
  QoQ % 19.44% 1.44% 0.38% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.31% 99.94% 0.00% 94.72% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Div 3,337 767 0 0 3,337 3,337 3,337 -
  QoQ % 334.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 23.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % 51.78 % 18.43 % - % - % 77.15 % 52.29 % 42.51 % 17.06%
  QoQ % 180.95% 0.00% 0.00% 0.00% 47.54% 23.01% -
  Horiz. % 121.81% 43.35% 0.00% 0.00% 181.49% 123.01% 100.00%
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 64,578 54,065 53,298 53,098 - 50,327 53,131 16.86%
  QoQ % 19.44% 1.44% 0.38% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.31% 99.94% 0.00% 94.72% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 13.23 % 9.28 % 8.22 % 10.77 % 9.09 % 12.26 % 14.56 % -7.37%
  QoQ % 42.56% 12.90% -23.68% 18.48% -25.86% -15.80% -
  Horiz. % 90.87% 63.74% 56.46% 73.97% 62.43% 84.20% 100.00%
ROE 9.98 % 7.70 % 7.38 % 10.48 % - % 12.68 % 14.77 % -26.88%
  QoQ % 29.61% 4.34% -29.58% 0.00% 0.00% -14.15% -
  Horiz. % 67.57% 52.13% 49.97% 70.95% 0.00% 85.85% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 14.59 13.44 14.35 15.48 14.27 15.60 16.15 -7.79%
  QoQ % 8.56% -6.34% -7.30% 8.48% -8.53% -3.41% -
  Horiz. % 90.34% 83.22% 88.85% 95.85% 88.36% 96.59% 100.00%
EPS 1.93 1.25 1.18 1.67 1.30 1.91 2.35 -14.55%
  QoQ % 54.40% 5.93% -29.34% 28.46% -31.94% -18.72% -
  Horiz. % 82.13% 53.19% 50.21% 71.06% 55.32% 81.28% 100.00%
DPS 1.00 0.23 0.00 0.00 1.00 1.00 1.00 -
  QoQ % 334.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 23.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1935 0.1620 0.1597 0.1591 - 0.1508 0.1592 16.86%
  QoQ % 19.44% 1.44% 0.38% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.31% 99.94% 0.00% 94.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 14.59 13.44 14.35 15.48 14.27 15.60 16.15 -7.79%
  QoQ % 8.56% -6.34% -7.30% 8.48% -8.53% -3.41% -
  Horiz. % 90.34% 83.22% 88.85% 95.85% 88.36% 96.59% 100.00%
EPS 1.93 1.25 1.18 1.67 1.30 1.91 2.35 -14.55%
  QoQ % 54.40% 5.93% -29.34% 28.46% -31.94% -18.72% -
  Horiz. % 82.13% 53.19% 50.21% 71.06% 55.32% 81.28% 100.00%
DPS 1.00 0.23 0.00 0.00 1.00 1.00 1.00 -
  QoQ % 334.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 23.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.1935 0.1620 0.1597 0.1591 - 0.1508 0.1592 16.86%
  QoQ % 19.44% 1.44% 0.38% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.31% 99.94% 0.00% 94.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 -
Price 0.2050 0.2000 0.1950 0.1900 0.2000 0.2150 0.2500 -
P/RPS 1.40 1.49 1.36 1.23 1.40 1.38 1.55 -7.81%
  QoQ % -6.04% 9.56% 10.57% -12.14% 1.45% -10.97% -
  Horiz. % 90.32% 96.13% 87.74% 79.35% 90.32% 89.03% 100.00%
P/EPS 10.62 16.03 16.53 11.40 15.43 11.24 10.63 -0.08%
  QoQ % -33.75% -3.02% 45.00% -26.12% 37.28% 5.74% -
  Horiz. % 99.91% 150.80% 155.50% 107.24% 145.16% 105.74% 100.00%
EY 9.42 6.24 6.05 8.77 6.48 8.89 9.41 0.08%
  QoQ % 50.96% 3.14% -31.01% 35.34% -27.11% -5.53% -
  Horiz. % 100.11% 66.31% 64.29% 93.20% 68.86% 94.47% 100.00%
DY 4.88 1.15 0.00 0.00 5.00 4.65 4.00 17.21%
  QoQ % 324.35% 0.00% 0.00% 0.00% 7.53% 16.25% -
  Horiz. % 122.00% 28.75% 0.00% 0.00% 125.00% 116.25% 100.00%
P/NAPS 1.06 1.23 1.22 1.19 0.00 1.43 1.57 -26.93%
  QoQ % -13.82% 0.82% 2.52% 0.00% 0.00% -8.92% -
  Horiz. % 67.52% 78.34% 77.71% 75.80% 0.00% 91.08% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 24/03/14 - - - - 21/03/13 20/12/12 -
Price 0.2400 0.0000 0.0000 0.0000 0.0000 0.2150 0.2200 -
P/RPS 1.64 0.00 0.00 0.00 0.00 1.38 1.36 16.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.47% -
  Horiz. % 120.59% 0.00% 0.00% 0.00% 0.00% 101.47% 100.00%
P/EPS 12.43 0.00 0.00 0.00 0.00 11.24 9.35 25.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.21% -
  Horiz. % 132.94% 0.00% 0.00% 0.00% 0.00% 120.21% 100.00%
EY 8.05 0.00 0.00 0.00 0.00 8.89 10.69 -20.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -16.84% -
  Horiz. % 75.30% 0.00% 0.00% 0.00% 0.00% 83.16% 100.00%
DY 4.17 0.00 0.00 0.00 0.00 4.65 4.55 -6.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.20% -
  Horiz. % 91.65% 0.00% 0.00% 0.00% 0.00% 102.20% 100.00%
P/NAPS 1.24 0.00 0.00 0.00 0.00 1.43 1.38 -8.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.62% -
  Horiz. % 89.86% 0.00% 0.00% 0.00% 0.00% 103.62% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  379  611  927 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195+0.025 
 VIVOCOM 0.745-0.11 
 XDL 0.070.00 
 ASIABIO-OR 0.005-0.03 
 KNM 0.205-0.005 
 EAH 0.030.00 
 KANGER 0.180.00 
 KSTAR 0.33-0.005 
 AT-WC 0.18+0.025 
 JAKS-WC 0.325+0.23 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
5. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
8. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
PARTNERS & BROKERS