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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers