Highlights

[GREENYB] QoQ TTM Result on 2011-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jan-2011  [#2]
Profit Trend QoQ -     7.14%    YoY -     130.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 53,790 48,239 47,690 47,175 42,385 38,779 33,048 38.25%
  QoQ % 11.51% 1.15% 1.09% 11.30% 9.30% 17.34% -
  Horiz. % 162.76% 145.97% 144.31% 142.75% 128.25% 117.34% 100.00%
PBT 11,362 9,497 9,289 11,482 10,317 9,648 8,141 24.81%
  QoQ % 19.64% 2.24% -19.10% 11.29% 6.93% 18.51% -
  Horiz. % 139.57% 116.66% 114.10% 141.04% 126.73% 118.51% 100.00%
Tax -2,626 -2,171 -2,573 -3,356 -2,734 -2,542 -1,752 30.87%
  QoQ % -20.96% 15.62% 23.33% -22.75% -7.55% -45.09% -
  Horiz. % 149.89% 123.92% 146.86% 191.55% 156.05% 145.09% 100.00%
NP 8,736 7,326 6,716 8,126 7,583 7,106 6,389 23.12%
  QoQ % 19.25% 9.08% -17.35% 7.16% 6.71% 11.22% -
  Horiz. % 136.74% 114.67% 105.12% 127.19% 118.69% 111.22% 100.00%
NP to SH 8,736 7,326 6,716 8,128 7,586 7,109 6,392 23.08%
  QoQ % 19.25% 9.08% -17.37% 7.14% 6.71% 11.22% -
  Horiz. % 136.67% 114.61% 105.07% 127.16% 118.68% 111.22% 100.00%
Tax Rate 23.11 % 22.86 % 27.70 % 29.23 % 26.50 % 26.35 % 21.52 % 4.85%
  QoQ % 1.09% -17.47% -5.23% 10.30% 0.57% 22.44% -
  Horiz. % 107.39% 106.23% 128.72% 135.83% 123.14% 122.44% 100.00%
Total Cost 45,054 40,913 40,974 39,049 34,802 31,673 26,659 41.75%
  QoQ % 10.12% -0.15% 4.93% 12.20% 9.88% 18.81% -
  Horiz. % 169.00% 153.47% 153.70% 146.48% 130.55% 118.81% 100.00%
Net Worth 48,528 46,328 44,887 42,270 42,525 41,344 41,205 11.49%
  QoQ % 4.75% 3.21% 6.19% -0.60% 2.86% 0.34% -
  Horiz. % 117.77% 112.43% 108.93% 102.58% 103.20% 100.34% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 0 0 0 0 0 0 2,175 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 34.03 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 48,528 46,328 44,887 42,270 42,525 41,344 41,205 11.49%
  QoQ % 4.75% 3.21% 6.19% -0.60% 2.86% 0.34% -
  Horiz. % 117.77% 112.43% 108.93% 102.58% 103.20% 100.34% 100.00%
NOSH 166,363 166,410 165,757 166,026 163,750 163,095 165,219 0.46%
  QoQ % -0.03% 0.39% -0.16% 1.39% 0.40% -1.29% -
  Horiz. % 100.69% 100.72% 100.33% 100.49% 99.11% 98.71% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 16.24 % 15.19 % 14.08 % 17.23 % 17.89 % 18.32 % 19.33 % -10.93%
  QoQ % 6.91% 7.88% -18.28% -3.69% -2.35% -5.23% -
  Horiz. % 84.01% 78.58% 72.84% 89.14% 92.55% 94.77% 100.00%
ROE 18.00 % 15.81 % 14.96 % 19.23 % 17.84 % 17.19 % 15.51 % 10.41%
  QoQ % 13.85% 5.68% -22.20% 7.79% 3.78% 10.83% -
  Horiz. % 116.05% 101.93% 96.45% 123.98% 115.02% 110.83% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 32.33 28.99 28.77 28.41 25.88 23.78 20.00 37.62%
  QoQ % 11.52% 0.76% 1.27% 9.78% 8.83% 18.90% -
  Horiz. % 161.65% 144.95% 143.85% 142.05% 129.40% 118.90% 100.00%
EPS 5.25 4.40 4.05 4.90 4.63 4.36 3.87 22.48%
  QoQ % 19.32% 8.64% -17.35% 5.83% 6.19% 12.66% -
  Horiz. % 135.66% 113.70% 104.65% 126.61% 119.64% 112.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2917 0.2784 0.2708 0.2546 0.2597 0.2535 0.2494 10.98%
  QoQ % 4.78% 2.81% 6.36% -1.96% 2.45% 1.64% -
  Horiz. % 116.96% 111.63% 108.58% 102.08% 104.13% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 16.12 14.45 14.29 14.14 12.70 11.62 9.90 38.28%
  QoQ % 11.56% 1.12% 1.06% 11.34% 9.29% 17.37% -
  Horiz. % 162.83% 145.96% 144.34% 142.83% 128.28% 117.37% 100.00%
EPS 2.62 2.20 2.01 2.44 2.27 2.13 1.92 22.96%
  QoQ % 19.09% 9.45% -17.62% 7.49% 6.57% 10.94% -
  Horiz. % 136.46% 114.58% 104.69% 127.08% 118.23% 110.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1454 0.1388 0.1345 0.1267 0.1274 0.1239 0.1235 11.46%
  QoQ % 4.76% 3.20% 6.16% -0.55% 2.82% 0.32% -
  Horiz. % 117.73% 112.39% 108.91% 102.59% 103.16% 100.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.2200 0.4200 0.2500 0.2300 0.1600 0.1500 0.1300 -
P/RPS 0.68 1.45 0.87 0.81 0.62 0.63 0.65 3.05%
  QoQ % -53.10% 66.67% 7.41% 30.65% -1.59% -3.08% -
  Horiz. % 104.62% 223.08% 133.85% 124.62% 95.38% 96.92% 100.00%
P/EPS 4.19 9.54 6.17 4.70 3.45 3.44 3.36 15.81%
  QoQ % -56.08% 54.62% 31.28% 36.23% 0.29% 2.38% -
  Horiz. % 124.70% 283.93% 183.63% 139.88% 102.68% 102.38% 100.00%
EY 23.87 10.48 16.21 21.29 28.95 29.06 29.76 -13.64%
  QoQ % 127.77% -35.35% -23.86% -26.46% -0.38% -2.35% -
  Horiz. % 80.21% 35.22% 54.47% 71.54% 97.28% 97.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.75 1.51 0.92 0.90 0.62 0.59 0.52 27.57%
  QoQ % -50.33% 64.13% 2.22% 45.16% 5.08% 13.46% -
  Horiz. % 144.23% 290.38% 176.92% 173.08% 119.23% 113.46% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 30/09/10 30/06/10 -
Price 0.2000 0.1900 0.2400 0.2200 0.1900 0.1500 0.1300 -
P/RPS 0.62 0.66 0.83 0.77 0.73 0.63 0.65 -3.09%
  QoQ % -6.06% -20.48% 7.79% 5.48% 15.87% -3.08% -
  Horiz. % 95.38% 101.54% 127.69% 118.46% 112.31% 96.92% 100.00%
P/EPS 3.81 4.32 5.92 4.49 4.10 3.44 3.36 8.72%
  QoQ % -11.81% -27.03% 31.85% 9.51% 19.19% 2.38% -
  Horiz. % 113.39% 128.57% 176.19% 133.63% 122.02% 102.38% 100.00%
EY 26.26 23.17 16.88 22.25 24.38 29.06 29.76 -7.98%
  QoQ % 13.34% 37.26% -24.13% -8.74% -16.10% -2.35% -
  Horiz. % 88.24% 77.86% 56.72% 74.76% 81.92% 97.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.69 0.68 0.89 0.86 0.73 0.59 0.52 20.69%
  QoQ % 1.47% -23.60% 3.49% 17.81% 23.73% 13.46% -
  Horiz. % 132.69% 130.77% 171.15% 165.38% 140.38% 113.46% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

313  534  637  935 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.99+0.145 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.18+0.005 
 MTRONIC-WA 0.09+0.015 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS