Highlights

[GREENYB] QoQ TTM Result on 2013-03-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     -32.22%    YoY -     -47.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 44,855 47,898 51,658 47,616 52,061 53,915 55,704 -15.89%
  QoQ % -6.35% -7.28% 8.49% -8.54% -3.44% -3.21% -
  Horiz. % 80.52% 85.99% 92.74% 85.48% 93.46% 96.79% 100.00%
PBT 5,881 5,749 7,654 6,080 8,815 10,643 11,290 -40.60%
  QoQ % 2.30% -24.89% 25.89% -31.03% -17.18% -5.73% -
  Horiz. % 52.09% 50.92% 67.79% 53.85% 78.08% 94.27% 100.00%
Tax -1,717 -1,813 -2,091 -1,754 -2,433 -2,793 -2,967 -35.39%
  QoQ % 5.30% 13.30% -19.21% 27.91% 12.89% 5.86% -
  Horiz. % 57.87% 61.11% 70.48% 59.12% 82.00% 94.14% 100.00%
NP 4,164 3,936 5,563 4,326 6,382 7,850 8,323 -42.49%
  QoQ % 5.79% -29.25% 28.59% -32.22% -18.70% -5.68% -
  Horiz. % 50.03% 47.29% 66.84% 51.98% 76.68% 94.32% 100.00%
NP to SH 4,164 3,936 5,563 4,326 6,382 7,850 8,323 -42.49%
  QoQ % 5.79% -29.25% 28.59% -32.22% -18.70% -5.68% -
  Horiz. % 50.03% 47.29% 66.84% 51.98% 76.68% 94.32% 100.00%
Tax Rate 29.20 % 31.54 % 27.32 % 28.85 % 27.60 % 26.24 % 26.28 % 8.78%
  QoQ % -7.42% 15.45% -5.30% 4.53% 5.18% -0.15% -
  Horiz. % 111.11% 120.02% 103.96% 109.78% 105.02% 99.85% 100.00%
Total Cost 40,691 43,962 46,095 43,290 45,679 46,065 47,381 -11.45%
  QoQ % -7.44% -4.63% 6.48% -5.23% -0.84% -2.78% -
  Horiz. % 85.88% 92.78% 97.29% 91.37% 96.41% 97.22% 100.00%
Net Worth 54,065 53,298 53,098 - 50,327 53,131 51,429 4.07%
  QoQ % 1.44% 0.38% 0.00% 0.00% -5.28% 3.31% -
  Horiz. % 105.13% 103.63% 103.24% 0.00% 97.86% 103.31% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Div 767 0 0 3,337 3,337 3,337 3,337 -69.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 18.43 % - % - % 77.15 % 52.29 % 42.51 % 40.10 % -46.25%
  QoQ % 0.00% 0.00% 0.00% 47.54% 23.01% 6.01% -
  Horiz. % 45.96% 0.00% 0.00% 192.39% 130.40% 106.01% 100.00%
Equity
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 54,065 53,298 53,098 - 50,327 53,131 51,429 4.07%
  QoQ % 1.44% 0.38% 0.00% 0.00% -5.28% 3.31% -
  Horiz. % 105.13% 103.63% 103.24% 0.00% 97.86% 103.31% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 9.28 % 8.22 % 10.77 % 9.09 % 12.26 % 14.56 % 14.94 % -31.64%
  QoQ % 12.90% -23.68% 18.48% -25.86% -15.80% -2.54% -
  Horiz. % 62.12% 55.02% 72.09% 60.84% 82.06% 97.46% 100.00%
ROE 7.70 % 7.38 % 10.48 % - % 12.68 % 14.77 % 16.18 % -44.74%
  QoQ % 4.34% -29.58% 0.00% 0.00% -14.15% -8.71% -
  Horiz. % 47.59% 45.61% 64.77% 0.00% 78.37% 91.29% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 13.44 14.35 15.48 14.27 15.60 16.15 16.69 -15.88%
  QoQ % -6.34% -7.30% 8.48% -8.53% -3.41% -3.24% -
  Horiz. % 80.53% 85.98% 92.75% 85.50% 93.47% 96.76% 100.00%
EPS 1.25 1.18 1.67 1.30 1.91 2.35 2.49 -42.33%
  QoQ % 5.93% -29.34% 28.46% -31.94% -18.72% -5.62% -
  Horiz. % 50.20% 47.39% 67.07% 52.21% 76.71% 94.38% 100.00%
DPS 0.23 0.00 0.00 1.00 1.00 1.00 1.00 -69.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1620 0.1597 0.1591 - 0.1508 0.1592 0.1541 4.07%
  QoQ % 1.44% 0.38% 0.00% 0.00% -5.28% 3.31% -
  Horiz. % 105.13% 103.63% 103.24% 0.00% 97.86% 103.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 13.44 14.35 15.48 14.27 15.60 16.15 16.69 -15.88%
  QoQ % -6.34% -7.30% 8.48% -8.53% -3.41% -3.24% -
  Horiz. % 80.53% 85.98% 92.75% 85.50% 93.47% 96.76% 100.00%
EPS 1.25 1.18 1.67 1.30 1.91 2.35 2.49 -42.33%
  QoQ % 5.93% -29.34% 28.46% -31.94% -18.72% -5.62% -
  Horiz. % 50.20% 47.39% 67.07% 52.21% 76.71% 94.38% 100.00%
DPS 0.23 0.00 0.00 1.00 1.00 1.00 1.00 -69.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1620 0.1597 0.1591 - 0.1508 0.1592 0.1541 4.07%
  QoQ % 1.44% 0.38% 0.00% 0.00% -5.28% 3.31% -
  Horiz. % 105.13% 103.63% 103.24% 0.00% 97.86% 103.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 -
Price 0.2000 0.1950 0.1900 0.2000 0.2150 0.2500 0.2200 -
P/RPS 1.49 1.36 1.23 1.40 1.38 1.55 1.32 10.16%
  QoQ % 9.56% 10.57% -12.14% 1.45% -10.97% 17.42% -
  Horiz. % 112.88% 103.03% 93.18% 106.06% 104.55% 117.42% 100.00%
P/EPS 16.03 16.53 11.40 15.43 11.24 10.63 8.82 61.15%
  QoQ % -3.02% 45.00% -26.12% 37.28% 5.74% 20.52% -
  Horiz. % 181.75% 187.41% 129.25% 174.94% 127.44% 120.52% 100.00%
EY 6.24 6.05 8.77 6.48 8.89 9.41 11.34 -37.94%
  QoQ % 3.14% -31.01% 35.34% -27.11% -5.53% -17.02% -
  Horiz. % 55.03% 53.35% 77.34% 57.14% 78.40% 82.98% 100.00%
DY 1.15 0.00 0.00 5.00 4.65 4.00 4.55 -66.66%
  QoQ % 0.00% 0.00% 0.00% 7.53% 16.25% -12.09% -
  Horiz. % 25.27% 0.00% 0.00% 109.89% 102.20% 87.91% 100.00%
P/NAPS 1.23 1.22 1.19 0.00 1.43 1.57 1.43 -11.34%
  QoQ % 0.82% 2.52% 0.00% 0.00% -8.92% 9.79% -
  Horiz. % 86.01% 85.31% 83.22% 0.00% 100.00% 109.79% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date - - - - 21/03/13 20/12/12 21/09/12 -
Price 0.0000 0.0000 0.0000 0.0000 0.2150 0.2200 0.2000 -
P/RPS 0.00 0.00 0.00 0.00 1.38 1.36 1.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.47% 13.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 115.00% 113.33% 100.00%
P/EPS 0.00 0.00 0.00 0.00 11.24 9.35 8.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 20.21% 16.58% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 140.15% 116.58% 100.00%
EY 0.00 0.00 0.00 0.00 8.89 10.69 12.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -16.84% -14.27% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 71.29% 85.73% 100.00%
DY 0.00 0.00 0.00 0.00 4.65 4.55 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.20% -9.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 93.00% 91.00% 100.00%
P/NAPS 0.00 0.00 0.00 0.00 1.43 1.38 1.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 3.62% 6.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.00% 106.15% 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
 
 

718  392  552  756 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.275+0.105 
 SAPNRG 0.125+0.01 
 BINTAI 1.05+0.205 
 KANGER 0.18+0.01 
 KNM 0.215+0.01 
 ARMADA 0.355+0.035 
 TOPBLDS 0.105+0.02 
 TRIVE 0.0150.00 
 AT 0.19-0.005 
 MTRONIC 0.120.00 

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!
PARTNERS & BROKERS