Highlights

[GREENYB] QoQ TTM Result on 2012-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     2.96%    YoY -     13.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 47,616 52,061 53,915 55,704 53,398 52,093 53,790 -8.25%
  QoQ % -8.54% -3.44% -3.21% 4.32% 2.51% -3.15% -
  Horiz. % 88.52% 96.79% 100.23% 103.56% 99.27% 96.85% 100.00%
PBT 6,080 8,815 10,643 11,290 10,639 10,657 11,362 -35.69%
  QoQ % -31.03% -17.18% -5.73% 6.12% -0.17% -6.20% -
  Horiz. % 53.51% 77.58% 93.67% 99.37% 93.64% 93.80% 100.00%
Tax -1,754 -2,433 -2,793 -2,967 -2,555 -2,427 -2,626 -24.79%
  QoQ % 27.91% 12.89% 5.86% -16.13% -5.27% 7.58% -
  Horiz. % 66.79% 92.65% 106.36% 112.99% 97.30% 92.42% 100.00%
NP 4,326 6,382 7,850 8,323 8,084 8,230 8,736 -39.11%
  QoQ % -32.22% -18.70% -5.68% 2.96% -1.77% -5.79% -
  Horiz. % 49.52% 73.05% 89.86% 95.27% 92.54% 94.21% 100.00%
NP to SH 4,326 6,382 7,850 8,323 8,084 8,230 8,736 -39.11%
  QoQ % -32.22% -18.70% -5.68% 2.96% -1.77% -5.79% -
  Horiz. % 49.52% 73.05% 89.86% 95.27% 92.54% 94.21% 100.00%
Tax Rate 28.85 % 27.60 % 26.24 % 26.28 % 24.02 % 22.77 % 23.11 % 16.96%
  QoQ % 4.53% 5.18% -0.15% 9.41% 5.49% -1.47% -
  Horiz. % 124.84% 119.43% 113.54% 113.72% 103.94% 98.53% 100.00%
Total Cost 43,290 45,679 46,065 47,381 45,314 43,863 45,054 -2.78%
  QoQ % -5.23% -0.84% -2.78% 4.56% 3.31% -2.64% -
  Horiz. % 96.08% 101.39% 102.24% 105.16% 100.58% 97.36% 100.00%
Net Worth - 50,327 53,131 51,429 49,894 47,256 48,528 -
  QoQ % 0.00% -5.28% 3.31% 3.08% 5.58% -2.62% -
  Horiz. % 0.00% 103.71% 109.49% 105.98% 102.81% 97.38% 100.00%
Dividend
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 3,337 3,337 3,337 3,337 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 77.15 % 52.29 % 42.51 % 40.10 % - % - % - % -
  QoQ % 47.54% 23.01% 6.01% 0.00% 0.00% 0.00% -
  Horiz. % 192.39% 130.40% 106.01% 100.00% - - -
Equity
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth - 50,327 53,131 51,429 49,894 47,256 48,528 -
  QoQ % 0.00% -5.28% 3.31% 3.08% 5.58% -2.62% -
  Horiz. % 0.00% 103.71% 109.49% 105.98% 102.81% 97.38% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,499 166,363 63.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.07% 100.46% -
  Horiz. % 200.61% 200.61% 200.61% 200.61% 200.61% 200.46% 100.00%
Ratio Analysis
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 9.09 % 12.26 % 14.56 % 14.94 % 15.14 % 15.80 % 16.24 % -33.61%
  QoQ % -25.86% -15.80% -2.54% -1.32% -4.18% -2.71% -
  Horiz. % 55.97% 75.49% 89.66% 92.00% 93.23% 97.29% 100.00%
ROE - % 12.68 % 14.77 % 16.18 % 16.20 % 17.42 % 18.00 % -
  QoQ % 0.00% -14.15% -8.71% -0.12% -7.00% -3.22% -
  Horiz. % 0.00% 70.44% 82.06% 89.89% 90.00% 96.78% 100.00%
Per Share
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 14.27 15.60 16.15 16.69 16.00 15.62 32.33 -43.86%
  QoQ % -8.53% -3.41% -3.24% 4.31% 2.43% -51.69% -
  Horiz. % 44.14% 48.25% 49.95% 51.62% 49.49% 48.31% 100.00%
EPS 1.30 1.91 2.35 2.49 2.42 2.47 5.25 -62.67%
  QoQ % -31.94% -18.72% -5.62% 2.89% -2.02% -52.95% -
  Horiz. % 24.76% 36.38% 44.76% 47.43% 46.10% 47.05% 100.00%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS - 0.1508 0.1592 0.1541 0.1495 0.1417 0.2917 -
  QoQ % 0.00% -5.28% 3.31% 3.08% 5.50% -51.42% -
  Horiz. % 0.00% 51.70% 54.58% 52.83% 51.25% 48.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 14.27 15.60 16.15 16.69 16.00 15.61 16.12 -8.25%
  QoQ % -8.53% -3.41% -3.24% 4.31% 2.50% -3.16% -
  Horiz. % 88.52% 96.77% 100.19% 103.54% 99.26% 96.84% 100.00%
EPS 1.30 1.91 2.35 2.49 2.42 2.47 2.62 -39.03%
  QoQ % -31.94% -18.72% -5.62% 2.89% -2.02% -5.73% -
  Horiz. % 49.62% 72.90% 89.69% 95.04% 92.37% 94.27% 100.00%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS - 0.1508 0.1592 0.1541 0.1495 0.1416 0.1454 -
  QoQ % 0.00% -5.28% 3.31% 3.08% 5.58% -2.61% -
  Horiz. % 0.00% 103.71% 109.49% 105.98% 102.82% 97.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.2000 0.2150 0.2500 0.2200 0.2300 0.2200 0.2200 -
P/RPS 1.40 1.38 1.55 1.32 1.44 1.41 0.68 66.50%
  QoQ % 1.45% -10.97% 17.42% -8.33% 2.13% 107.35% -
  Horiz. % 205.88% 202.94% 227.94% 194.12% 211.76% 207.35% 100.00%
P/EPS 15.43 11.24 10.63 8.82 9.50 8.91 4.19 151.02%
  QoQ % 37.28% 5.74% 20.52% -7.16% 6.62% 112.65% -
  Horiz. % 368.26% 268.26% 253.70% 210.50% 226.73% 212.65% 100.00%
EY 6.48 8.89 9.41 11.34 10.53 11.22 23.87 -60.17%
  QoQ % -27.11% -5.53% -17.02% 7.69% -6.15% -53.00% -
  Horiz. % 27.15% 37.24% 39.42% 47.51% 44.11% 47.00% 100.00%
DY 5.00 4.65 4.00 4.55 0.00 0.00 0.00 -
  QoQ % 7.53% 16.25% -12.09% 0.00% 0.00% 0.00% -
  Horiz. % 109.89% 102.20% 87.91% 100.00% - - -
P/NAPS 0.00 1.43 1.57 1.43 1.54 1.55 0.75 -
  QoQ % 0.00% -8.92% 9.79% -7.14% -0.65% 106.67% -
  Horiz. % 0.00% 190.67% 209.33% 190.67% 205.33% 206.67% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date - 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 23/12/11 -
Price 0.0000 0.2150 0.2200 0.2000 0.2300 0.2600 0.2000 -
P/RPS 0.00 1.38 1.36 1.20 1.44 1.66 0.62 -
  QoQ % 0.00% 1.47% 13.33% -16.67% -13.25% 167.74% -
  Horiz. % 0.00% 222.58% 219.35% 193.55% 232.26% 267.74% 100.00%
P/EPS 0.00 11.24 9.35 8.02 9.50 10.54 3.81 -
  QoQ % 0.00% 20.21% 16.58% -15.58% -9.87% 176.64% -
  Horiz. % 0.00% 295.01% 245.41% 210.50% 249.34% 276.64% 100.00%
EY 0.00 8.89 10.69 12.47 10.53 9.49 26.26 -
  QoQ % 0.00% -16.84% -14.27% 18.42% 10.96% -63.86% -
  Horiz. % 0.00% 33.85% 40.71% 47.49% 40.10% 36.14% 100.00%
DY 0.00 4.65 4.55 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 2.20% -9.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.00% 91.00% 100.00% - - -
P/NAPS 0.00 1.43 1.38 1.30 1.54 1.83 0.69 -
  QoQ % 0.00% 3.62% 6.15% -15.58% -15.85% 165.22% -
  Horiz. % 0.00% 207.25% 200.00% 188.41% 223.19% 265.22% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers