[GREENYB] QoQ TTM Result on 2012-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
GYB-2nd QTR Ended 31.01.2012.pdf 
