Highlights

[GREENYB] QoQ TTM Result on 2014-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     -14.00%    YoY -     -0.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 42,917 49,952 51,771 47,020 48,706 44,855 47,898 -7.04%
  QoQ % -14.08% -3.51% 10.10% -3.46% 8.59% -6.35% -
  Horiz. % 89.60% 104.29% 108.09% 98.17% 101.69% 93.65% 100.00%
PBT 5,397 7,749 8,707 7,846 8,777 5,881 5,749 -4.11%
  QoQ % -30.35% -11.00% 10.97% -10.61% 49.24% 2.30% -
  Horiz. % 93.88% 134.79% 151.45% 136.48% 152.67% 102.30% 100.00%
Tax -1,557 -2,165 -2,422 -2,303 -2,332 -1,717 -1,813 -9.63%
  QoQ % 28.08% 10.61% -5.17% 1.24% -35.82% 5.30% -
  Horiz. % 85.88% 119.42% 133.59% 127.03% 128.63% 94.70% 100.00%
NP 3,840 5,584 6,285 5,543 6,445 4,164 3,936 -1.63%
  QoQ % -31.23% -11.15% 13.39% -14.00% 54.78% 5.79% -
  Horiz. % 97.56% 141.87% 159.68% 140.83% 163.74% 105.79% 100.00%
NP to SH 3,840 5,584 6,285 5,543 6,445 4,164 3,936 -1.63%
  QoQ % -31.23% -11.15% 13.39% -14.00% 54.78% 5.79% -
  Horiz. % 97.56% 141.87% 159.68% 140.83% 163.74% 105.79% 100.00%
Tax Rate 28.85 % 27.94 % 27.82 % 29.35 % 26.57 % 29.20 % 31.54 % -5.75%
  QoQ % 3.26% 0.43% -5.21% 10.46% -9.01% -7.42% -
  Horiz. % 91.47% 88.59% 88.21% 93.06% 84.24% 92.58% 100.00%
Total Cost 39,077 44,368 45,486 41,477 42,261 40,691 43,962 -7.53%
  QoQ % -11.93% -2.46% 9.67% -1.86% 3.86% -7.44% -
  Horiz. % 88.89% 100.92% 103.47% 94.35% 96.13% 92.56% 100.00%
Net Worth 53,999 56,535 56,235 55,400 64,578 54,065 53,298 0.87%
  QoQ % -4.49% 0.53% 1.51% -14.21% 19.44% 1.44% -
  Horiz. % 101.31% 106.07% 105.51% 103.94% 121.16% 101.44% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 66 66 0 3,337 3,337 767 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 334.78% 0.00% -
  Horiz. % 8.70% 8.70% 0.00% 434.78% 434.78% 100.00% -
Div Payout % 1.74 % 1.20 % - % 60.21 % 51.78 % 18.43 % - % -
  QoQ % 45.00% 0.00% 0.00% 16.28% 180.95% 0.00% -
  Horiz. % 9.44% 6.51% 0.00% 326.70% 280.95% 100.00% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 53,999 56,535 56,235 55,400 64,578 54,065 53,298 0.87%
  QoQ % -4.49% 0.53% 1.51% -14.21% 19.44% 1.44% -
  Horiz. % 101.31% 106.07% 105.51% 103.94% 121.16% 101.44% 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
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 8.95 % 11.18 % 12.14 % 11.79 % 13.23 % 9.28 % 8.22 % 5.82%
  QoQ % -19.95% -7.91% 2.97% -10.88% 42.56% 12.90% -
  Horiz. % 108.88% 136.01% 147.69% 143.43% 160.95% 112.90% 100.00%
ROE 7.11 % 9.88 % 11.18 % 10.01 % 9.98 % 7.70 % 7.38 % -2.45%
  QoQ % -28.04% -11.63% 11.69% 0.30% 29.61% 4.34% -
  Horiz. % 96.34% 133.88% 151.49% 135.64% 135.23% 104.34% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 12.86 14.97 15.51 14.09 14.59 13.44 14.35 -7.03%
  QoQ % -14.09% -3.48% 10.08% -3.43% 8.56% -6.34% -
  Horiz. % 89.62% 104.32% 108.08% 98.19% 101.67% 93.66% 100.00%
EPS 1.15 1.67 1.88 1.66 1.93 1.25 1.18 -1.70%
  QoQ % -31.14% -11.17% 13.25% -13.99% 54.40% 5.93% -
  Horiz. % 97.46% 141.53% 159.32% 140.68% 163.56% 105.93% 100.00%
DPS 0.02 0.02 0.00 1.00 1.00 0.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 334.78% 0.00% -
  Horiz. % 8.70% 8.70% 0.00% 434.78% 434.78% 100.00% -
NAPS 0.1618 0.1694 0.1685 0.1660 0.1935 0.1620 0.1597 0.87%
  QoQ % -4.49% 0.53% 1.51% -14.21% 19.44% 1.44% -
  Horiz. % 101.31% 106.07% 105.51% 103.94% 121.16% 101.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 12.86 14.97 15.51 14.09 14.59 13.44 14.35 -7.03%
  QoQ % -14.09% -3.48% 10.08% -3.43% 8.56% -6.34% -
  Horiz. % 89.62% 104.32% 108.08% 98.19% 101.67% 93.66% 100.00%
EPS 1.15 1.67 1.88 1.66 1.93 1.25 1.18 -1.70%
  QoQ % -31.14% -11.17% 13.25% -13.99% 54.40% 5.93% -
  Horiz. % 97.46% 141.53% 159.32% 140.68% 163.56% 105.93% 100.00%
DPS 0.02 0.02 0.00 1.00 1.00 0.23 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 334.78% 0.00% -
  Horiz. % 8.70% 8.70% 0.00% 434.78% 434.78% 100.00% -
NAPS 0.1618 0.1694 0.1685 0.1660 0.1935 0.1620 0.1597 0.87%
  QoQ % -4.49% 0.53% 1.51% -14.21% 19.44% 1.44% -
  Horiz. % 101.31% 106.07% 105.51% 103.94% 121.16% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.3250 0.4550 0.3350 0.2500 0.2050 0.2000 0.1950 -
P/RPS 2.53 3.04 2.16 1.77 1.40 1.49 1.36 51.09%
  QoQ % -16.78% 40.74% 22.03% 26.43% -6.04% 9.56% -
  Horiz. % 186.03% 223.53% 158.82% 130.15% 102.94% 109.56% 100.00%
P/EPS 28.25 27.19 17.79 15.05 10.62 16.03 16.53 42.80%
  QoQ % 3.90% 52.84% 18.21% 41.71% -33.75% -3.02% -
  Horiz. % 170.90% 164.49% 107.62% 91.05% 64.25% 96.98% 100.00%
EY 3.54 3.68 5.62 6.64 9.42 6.24 6.05 -29.97%
  QoQ % -3.80% -34.52% -15.36% -29.51% 50.96% 3.14% -
  Horiz. % 58.51% 60.83% 92.89% 109.75% 155.70% 103.14% 100.00%
DY 0.06 0.04 0.00 4.00 4.88 1.15 0.00 -
  QoQ % 50.00% 0.00% 0.00% -18.03% 324.35% 0.00% -
  Horiz. % 5.22% 3.48% 0.00% 347.83% 424.35% 100.00% -
P/NAPS 2.01 2.69 1.99 1.51 1.06 1.23 1.22 39.37%
  QoQ % -25.28% 35.18% 31.79% 42.45% -13.82% 0.82% -
  Horiz. % 164.75% 220.49% 163.11% 123.77% 86.89% 100.82% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 19/03/15 23/12/14 29/09/14 24/06/14 24/03/14 - - -
Price 0.2900 0.3450 0.4400 0.2850 0.2400 0.0000 0.0000 -
P/RPS 2.26 2.31 2.84 2.02 1.64 0.00 0.00 -
  QoQ % -2.16% -18.66% 40.59% 23.17% 0.00% 0.00% -
  Horiz. % 137.80% 140.85% 173.17% 123.17% 100.00% - -
P/EPS 25.20 20.62 23.36 17.16 12.43 0.00 0.00 -
  QoQ % 22.21% -11.73% 36.13% 38.05% 0.00% 0.00% -
  Horiz. % 202.74% 165.89% 187.93% 138.05% 100.00% - -
EY 3.97 4.85 4.28 5.83 8.05 0.00 0.00 -
  QoQ % -18.14% 13.32% -26.59% -27.58% 0.00% 0.00% -
  Horiz. % 49.32% 60.25% 53.17% 72.42% 100.00% - -
DY 0.07 0.06 0.00 3.51 4.17 0.00 0.00 -
  QoQ % 16.67% 0.00% 0.00% -15.83% 0.00% 0.00% -
  Horiz. % 1.68% 1.44% 0.00% 84.17% 100.00% - -
P/NAPS 1.79 2.04 2.61 1.72 1.24 0.00 0.00 -
  QoQ % -12.25% -21.84% 51.74% 38.71% 0.00% 0.00% -
  Horiz. % 144.35% 164.52% 210.48% 138.71% 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.
 


 

253  489  495  651 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 SAPNRG-WA 0.13-0.015 
 ARMADA 0.19-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.39-0.055 
 PUC 0.095-0.01 
 EDEN 0.14+0.015 
 HUAAN 0.255-0.005 
 VELESTO 0.285-0.02 
 HSI-H6G 0.355-0.02 
Partners & Brokers