Highlights

[GREENYB] QoQ TTM Result on 2012-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -5.79%    YoY -     1.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 53,915 55,704 53,398 52,093 53,790 48,239 47,690 8.48%
  QoQ % -3.21% 4.32% 2.51% -3.15% 11.51% 1.15% -
  Horiz. % 113.05% 116.80% 111.97% 109.23% 112.79% 101.15% 100.00%
PBT 10,643 11,290 10,639 10,657 11,362 9,497 9,289 9.45%
  QoQ % -5.73% 6.12% -0.17% -6.20% 19.64% 2.24% -
  Horiz. % 114.58% 121.54% 114.53% 114.73% 122.32% 102.24% 100.00%
Tax -2,793 -2,967 -2,555 -2,427 -2,626 -2,171 -2,573 5.60%
  QoQ % 5.86% -16.13% -5.27% 7.58% -20.96% 15.62% -
  Horiz. % 108.55% 115.31% 99.30% 94.33% 102.06% 84.38% 100.00%
NP 7,850 8,323 8,084 8,230 8,736 7,326 6,716 10.91%
  QoQ % -5.68% 2.96% -1.77% -5.79% 19.25% 9.08% -
  Horiz. % 116.89% 123.93% 120.37% 122.54% 130.08% 109.08% 100.00%
NP to SH 7,850 8,323 8,084 8,230 8,736 7,326 6,716 10.91%
  QoQ % -5.68% 2.96% -1.77% -5.79% 19.25% 9.08% -
  Horiz. % 116.89% 123.93% 120.37% 122.54% 130.08% 109.08% 100.00%
Tax Rate 26.24 % 26.28 % 24.02 % 22.77 % 23.11 % 22.86 % 27.70 % -3.53%
  QoQ % -0.15% 9.41% 5.49% -1.47% 1.09% -17.47% -
  Horiz. % 94.73% 94.87% 86.71% 82.20% 83.43% 82.53% 100.00%
Total Cost 46,065 47,381 45,314 43,863 45,054 40,913 40,974 8.08%
  QoQ % -2.78% 4.56% 3.31% -2.64% 10.12% -0.15% -
  Horiz. % 112.42% 115.64% 110.59% 107.05% 109.96% 99.85% 100.00%
Net Worth 53,131 51,429 49,894 47,256 48,528 46,328 44,887 11.84%
  QoQ % 3.31% 3.08% 5.58% -2.62% 4.75% 3.21% -
  Horiz. % 118.37% 114.57% 111.15% 105.28% 108.11% 103.21% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 3,337 3,337 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 42.51 % 40.10 % - % - % - % - % - % -
  QoQ % 6.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.01% 100.00% - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 53,131 51,429 49,894 47,256 48,528 46,328 44,887 11.84%
  QoQ % 3.31% 3.08% 5.58% -2.62% 4.75% 3.21% -
  Horiz. % 118.37% 114.57% 111.15% 105.28% 108.11% 103.21% 100.00%
NOSH 333,740 333,740 333,740 333,499 166,363 166,410 165,757 59.11%
  QoQ % 0.00% 0.00% 0.07% 100.46% -0.03% 0.39% -
  Horiz. % 201.34% 201.34% 201.34% 201.20% 100.37% 100.39% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 14.56 % 14.94 % 15.14 % 15.80 % 16.24 % 15.19 % 14.08 % 2.25%
  QoQ % -2.54% -1.32% -4.18% -2.71% 6.91% 7.88% -
  Horiz. % 103.41% 106.11% 107.53% 112.22% 115.34% 107.88% 100.00%
ROE 14.77 % 16.18 % 16.20 % 17.42 % 18.00 % 15.81 % 14.96 % -0.84%
  QoQ % -8.71% -0.12% -7.00% -3.22% 13.85% 5.68% -
  Horiz. % 98.73% 108.16% 108.29% 116.44% 120.32% 105.68% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 16.15 16.69 16.00 15.62 32.33 28.99 28.77 -31.83%
  QoQ % -3.24% 4.31% 2.43% -51.69% 11.52% 0.76% -
  Horiz. % 56.13% 58.01% 55.61% 54.29% 112.37% 100.76% 100.00%
EPS 2.35 2.49 2.42 2.47 5.25 4.40 4.05 -30.32%
  QoQ % -5.62% 2.89% -2.02% -52.95% 19.32% 8.64% -
  Horiz. % 58.02% 61.48% 59.75% 60.99% 129.63% 108.64% 100.00%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.1592 0.1541 0.1495 0.1417 0.2917 0.2784 0.2708 -29.71%
  QoQ % 3.31% 3.08% 5.50% -51.42% 4.78% 2.81% -
  Horiz. % 58.79% 56.91% 55.21% 52.33% 107.72% 102.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 16.15 16.69 16.00 15.61 16.12 14.45 14.29 8.46%
  QoQ % -3.24% 4.31% 2.50% -3.16% 11.56% 1.12% -
  Horiz. % 113.02% 116.79% 111.97% 109.24% 112.81% 101.12% 100.00%
EPS 2.35 2.49 2.42 2.47 2.62 2.20 2.01 10.93%
  QoQ % -5.62% 2.89% -2.02% -5.73% 19.09% 9.45% -
  Horiz. % 116.92% 123.88% 120.40% 122.89% 130.35% 109.45% 100.00%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.1592 0.1541 0.1495 0.1416 0.1454 0.1388 0.1345 11.84%
  QoQ % 3.31% 3.08% 5.58% -2.61% 4.76% 3.20% -
  Horiz. % 118.36% 114.57% 111.15% 105.28% 108.10% 103.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.2500 0.2200 0.2300 0.2200 0.2200 0.4200 0.2500 -
P/RPS 1.55 1.32 1.44 1.41 0.68 1.45 0.87 46.71%
  QoQ % 17.42% -8.33% 2.13% 107.35% -53.10% 66.67% -
  Horiz. % 178.16% 151.72% 165.52% 162.07% 78.16% 166.67% 100.00%
P/EPS 10.63 8.82 9.50 8.91 4.19 9.54 6.17 43.48%
  QoQ % 20.52% -7.16% 6.62% 112.65% -56.08% 54.62% -
  Horiz. % 172.29% 142.95% 153.97% 144.41% 67.91% 154.62% 100.00%
EY 9.41 11.34 10.53 11.22 23.87 10.48 16.21 -30.30%
  QoQ % -17.02% 7.69% -6.15% -53.00% 127.77% -35.35% -
  Horiz. % 58.05% 69.96% 64.96% 69.22% 147.25% 64.65% 100.00%
DY 4.00 4.55 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -12.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.91% 100.00% - - - - -
P/NAPS 1.57 1.43 1.54 1.55 0.75 1.51 0.92 42.57%
  QoQ % 9.79% -7.14% -0.65% 106.67% -50.33% 64.13% -
  Horiz. % 170.65% 155.43% 167.39% 168.48% 81.52% 164.13% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 20/12/12 21/09/12 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 -
Price 0.2200 0.2000 0.2300 0.2600 0.2000 0.1900 0.2400 -
P/RPS 1.36 1.20 1.44 1.66 0.62 0.66 0.83 38.78%
  QoQ % 13.33% -16.67% -13.25% 167.74% -6.06% -20.48% -
  Horiz. % 163.86% 144.58% 173.49% 200.00% 74.70% 79.52% 100.00%
P/EPS 9.35 8.02 9.50 10.54 3.81 4.32 5.92 35.43%
  QoQ % 16.58% -15.58% -9.87% 176.64% -11.81% -27.03% -
  Horiz. % 157.94% 135.47% 160.47% 178.04% 64.36% 72.97% 100.00%
EY 10.69 12.47 10.53 9.49 26.26 23.17 16.88 -26.15%
  QoQ % -14.27% 18.42% 10.96% -63.86% 13.34% 37.26% -
  Horiz. % 63.33% 73.87% 62.38% 56.22% 155.57% 137.26% 100.00%
DY 4.55 5.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -9.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.00% 100.00% - - - - -
P/NAPS 1.38 1.30 1.54 1.83 0.69 0.68 0.89 33.79%
  QoQ % 6.15% -15.58% -15.85% 165.22% 1.47% -23.60% -
  Horiz. % 155.06% 146.07% 173.03% 205.62% 77.53% 76.40% 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
 
 

2089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.010.00 
 KOTRA 3.040.00 
 UCREST 0.1250.00 
 GENM-C73 0.0050.00 
 PUC 0.250.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.3250.00 
 TOPGLOV-C79 0.4250.00 
 BTECH 0.400.00 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
7. NTPM Bhd - Turnaround Completed, Massive Growth Soon? Investor diary
8. Top Glove 的末季利润飙16.4倍,赚取了RM1.29 billion,派息每股8.5sen! LayMing 部落格
PARTNERS & BROKERS