Highlights

[GREENYB] QoQ TTM Result on 2010-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     -4.68%    YoY -     -48.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 42,385 38,779 33,048 27,439 27,750 27,696 31,116 22.81%
  QoQ % 9.30% 17.34% 20.44% -1.12% 0.19% -10.99% -
  Horiz. % 136.22% 124.63% 106.21% 88.18% 89.18% 89.01% 100.00%
PBT 10,317 9,648 8,141 3,981 4,494 4,914 6,823 31.64%
  QoQ % 6.93% 18.51% 104.50% -11.42% -8.55% -27.98% -
  Horiz. % 151.21% 141.40% 119.32% 58.35% 65.87% 72.02% 100.00%
Tax -2,734 -2,542 -1,752 -458 -797 -901 -1,583 43.81%
  QoQ % -7.55% -45.09% -282.53% 42.53% 11.54% 43.08% -
  Horiz. % 172.71% 160.58% 110.68% 28.93% 50.35% 56.92% 100.00%
NP 7,583 7,106 6,389 3,523 3,697 4,013 5,240 27.85%
  QoQ % 6.71% 11.22% 81.35% -4.71% -7.87% -23.42% -
  Horiz. % 144.71% 135.61% 121.93% 67.23% 70.55% 76.58% 100.00%
NP to SH 7,586 7,109 6,392 3,524 3,697 4,013 5,240 27.89%
  QoQ % 6.71% 11.22% 81.38% -4.68% -7.87% -23.42% -
  Horiz. % 144.77% 135.67% 121.98% 67.25% 70.55% 76.58% 100.00%
Tax Rate 26.50 % 26.35 % 21.52 % 11.50 % 17.73 % 18.34 % 23.20 % 9.24%
  QoQ % 0.57% 22.44% 87.13% -35.14% -3.33% -20.95% -
  Horiz. % 114.22% 113.58% 92.76% 49.57% 76.42% 79.05% 100.00%
Total Cost 34,802 31,673 26,659 23,916 24,053 23,683 25,876 21.78%
  QoQ % 9.88% 18.81% 11.47% -0.57% 1.56% -8.48% -
  Horiz. % 134.50% 122.40% 103.03% 92.43% 92.95% 91.52% 100.00%
Net Worth 42,525 41,344 41,205 37,037 36,982 32,697 36,992 9.71%
  QoQ % 2.86% 0.34% 11.25% 0.15% 13.10% -11.61% -
  Horiz. % 114.96% 111.76% 111.39% 100.12% 99.97% 88.39% 100.00%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 0 0 2,175 2,175 2,175 2,175 2,953 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -26.37% -
  Horiz. % 0.00% 0.00% 73.63% 73.63% 73.63% 73.63% 100.00%
Div Payout % - % - % 34.03 % 61.72 % 58.83 % 54.20 % 56.37 % -
  QoQ % 0.00% 0.00% -44.86% 4.91% 8.54% -3.85% -
  Horiz. % 0.00% 0.00% 60.37% 109.49% 104.36% 96.15% 100.00%
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 42,525 41,344 41,205 37,037 36,982 32,697 36,992 9.71%
  QoQ % 2.86% 0.34% 11.25% 0.15% 13.10% -11.61% -
  Horiz. % 114.96% 111.76% 111.39% 100.12% 99.97% 88.39% 100.00%
NOSH 163,750 163,095 165,219 165,126 162,631 145,000 163,974 -0.09%
  QoQ % 0.40% -1.29% 0.06% 1.53% 12.16% -11.57% -
  Horiz. % 99.86% 99.46% 100.76% 100.70% 99.18% 88.43% 100.00%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 17.89 % 18.32 % 19.33 % 12.84 % 13.32 % 14.49 % 16.84 % 4.10%
  QoQ % -2.35% -5.23% 50.55% -3.60% -8.07% -13.95% -
  Horiz. % 106.24% 108.79% 114.79% 76.25% 79.10% 86.05% 100.00%
ROE 17.84 % 17.19 % 15.51 % 9.51 % 10.00 % 12.27 % 14.16 % 16.60%
  QoQ % 3.78% 10.83% 63.09% -4.90% -18.50% -13.35% -
  Horiz. % 125.99% 121.40% 109.53% 67.16% 70.62% 86.65% 100.00%
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 25.88 23.78 20.00 16.62 17.06 19.10 18.98 22.89%
  QoQ % 8.83% 18.90% 20.34% -2.58% -10.68% 0.63% -
  Horiz. % 136.35% 125.29% 105.37% 87.57% 89.88% 100.63% 100.00%
EPS 4.63 4.36 3.87 2.13 2.27 2.77 3.20 27.84%
  QoQ % 6.19% 12.66% 81.69% -6.17% -18.05% -13.44% -
  Horiz. % 144.69% 136.25% 120.94% 66.56% 70.94% 86.56% 100.00%
DPS 0.00 0.00 1.32 1.32 1.34 1.50 1.80 -
  QoQ % 0.00% 0.00% 0.00% -1.49% -10.67% -16.67% -
  Horiz. % 0.00% 0.00% 73.33% 73.33% 74.44% 83.33% 100.00%
NAPS 0.2597 0.2535 0.2494 0.2243 0.2274 0.2255 0.2256 9.81%
  QoQ % 2.45% 1.64% 11.19% -1.36% 0.84% -0.04% -
  Horiz. % 115.12% 112.37% 110.55% 99.42% 100.80% 99.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 12.70 11.62 9.90 8.22 8.31 8.30 9.32 22.84%
  QoQ % 9.29% 17.37% 20.44% -1.08% 0.12% -10.94% -
  Horiz. % 136.27% 124.68% 106.22% 88.20% 89.16% 89.06% 100.00%
EPS 2.27 2.13 1.92 1.06 1.11 1.20 1.57 27.78%
  QoQ % 6.57% 10.94% 81.13% -4.50% -7.50% -23.57% -
  Horiz. % 144.59% 135.67% 122.29% 67.52% 70.70% 76.43% 100.00%
DPS 0.00 0.00 0.65 0.65 0.65 0.65 0.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -26.97% -
  Horiz. % 0.00% 0.00% 73.03% 73.03% 73.03% 73.03% 100.00%
NAPS 0.1274 0.1239 0.1235 0.1110 0.1108 0.0980 0.1108 9.73%
  QoQ % 2.82% 0.32% 11.26% 0.18% 13.06% -11.55% -
  Horiz. % 114.98% 111.82% 111.46% 100.18% 100.00% 88.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.1600 0.1500 0.1300 0.1200 0.1200 0.1200 0.1900 -
P/RPS 0.62 0.63 0.65 0.72 0.70 0.63 1.00 -27.23%
  QoQ % -1.59% -3.08% -9.72% 2.86% 11.11% -37.00% -
  Horiz. % 62.00% 63.00% 65.00% 72.00% 70.00% 63.00% 100.00%
P/EPS 3.45 3.44 3.36 5.62 5.28 4.34 5.95 -30.40%
  QoQ % 0.29% 2.38% -40.21% 6.44% 21.66% -27.06% -
  Horiz. % 57.98% 57.82% 56.47% 94.45% 88.74% 72.94% 100.00%
EY 28.95 29.06 29.76 17.78 18.94 23.06 16.82 43.48%
  QoQ % -0.38% -2.35% 67.38% -6.12% -17.87% 37.10% -
  Horiz. % 172.12% 172.77% 176.93% 105.71% 112.60% 137.10% 100.00%
DY 0.00 0.00 10.13 10.98 11.14 12.50 9.47 -
  QoQ % 0.00% 0.00% -7.74% -1.44% -10.88% 32.00% -
  Horiz. % 0.00% 0.00% 106.97% 115.95% 117.63% 132.00% 100.00%
P/NAPS 0.62 0.59 0.52 0.53 0.53 0.53 0.84 -18.28%
  QoQ % 5.08% 13.46% -1.89% 0.00% 0.00% -36.90% -
  Horiz. % 73.81% 70.24% 61.90% 63.10% 63.10% 63.10% 100.00%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 23/12/10 30/09/10 30/06/10 24/03/10 22/12/09 30/09/09 23/06/09 -
Price 0.1900 0.1500 0.1300 0.1300 0.1200 0.1300 0.0900 -
P/RPS 0.73 0.63 0.65 0.78 0.70 0.68 0.47 34.01%
  QoQ % 15.87% -3.08% -16.67% 11.43% 2.94% 44.68% -
  Horiz. % 155.32% 134.04% 138.30% 165.96% 148.94% 144.68% 100.00%
P/EPS 4.10 3.44 3.36 6.09 5.28 4.70 2.82 28.25%
  QoQ % 19.19% 2.38% -44.83% 15.34% 12.34% 66.67% -
  Horiz. % 145.39% 121.99% 119.15% 215.96% 187.23% 166.67% 100.00%
EY 24.38 29.06 29.76 16.42 18.94 21.29 35.51 -22.12%
  QoQ % -16.10% -2.35% 81.24% -13.31% -11.04% -40.05% -
  Horiz. % 68.66% 81.84% 83.81% 46.24% 53.34% 59.95% 100.00%
DY 0.00 0.00 10.13 10.13 11.14 11.54 20.00 -
  QoQ % 0.00% 0.00% 0.00% -9.07% -3.47% -42.30% -
  Horiz. % 0.00% 0.00% 50.65% 50.65% 55.70% 57.70% 100.00%
P/NAPS 0.73 0.59 0.52 0.58 0.53 0.58 0.40 49.18%
  QoQ % 23.73% 13.46% -10.34% 9.43% -8.62% 45.00% -
  Horiz. % 182.50% 147.50% 130.00% 145.00% 132.50% 145.00% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers