[GREENYB] QoQ TTM Result on 2011-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 55,704 53,398 52,093 53,790 48,239 47,690 47,175 11.73% QoQ % 4.32% 2.51% -3.15% 11.51% 1.15% 1.09% - Horiz. % 118.08% 113.19% 110.43% 114.02% 102.26% 101.09% 100.00%
PBT 11,290 10,639 10,657 11,362 9,497 9,289 11,482 -1.12% QoQ % 6.12% -0.17% -6.20% 19.64% 2.24% -19.10% - Horiz. % 98.33% 92.66% 92.81% 98.95% 82.71% 80.90% 100.00%
Tax -2,967 -2,555 -2,427 -2,626 -2,171 -2,573 -3,356 -7.89% QoQ % -16.13% -5.27% 7.58% -20.96% 15.62% 23.33% - Horiz. % 88.41% 76.13% 72.32% 78.25% 64.69% 76.67% 100.00%
NP 8,323 8,084 8,230 8,736 7,326 6,716 8,126 1.61% QoQ % 2.96% -1.77% -5.79% 19.25% 9.08% -17.35% - Horiz. % 102.42% 99.48% 101.28% 107.51% 90.16% 82.65% 100.00%
NP to SH 8,323 8,084 8,230 8,736 7,326 6,716 8,128 1.59% QoQ % 2.96% -1.77% -5.79% 19.25% 9.08% -17.37% - Horiz. % 102.40% 99.46% 101.25% 107.48% 90.13% 82.63% 100.00%
Tax Rate 26.28 % 24.02 % 22.77 % 23.11 % 22.86 % 27.70 % 29.23 % -6.85% QoQ % 9.41% 5.49% -1.47% 1.09% -17.47% -5.23% - Horiz. % 89.91% 82.18% 77.90% 79.06% 78.21% 94.77% 100.00%
Total Cost 47,381 45,314 43,863 45,054 40,913 40,974 39,049 13.78% QoQ % 4.56% 3.31% -2.64% 10.12% -0.15% 4.93% - Horiz. % 121.34% 116.04% 112.33% 115.38% 104.77% 104.93% 100.00%
Net Worth 51,429 49,894 47,256 48,528 46,328 44,887 42,270 13.98% QoQ % 3.08% 5.58% -2.62% 4.75% 3.21% 6.19% - Horiz. % 121.67% 118.04% 111.80% 114.80% 109.60% 106.19% 100.00%
Dividend 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 3,337 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 40.10 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 51,429 49,894 47,256 48,528 46,328 44,887 42,270 13.98% QoQ % 3.08% 5.58% -2.62% 4.75% 3.21% 6.19% - Horiz. % 121.67% 118.04% 111.80% 114.80% 109.60% 106.19% 100.00%
NOSH 333,740 333,740 333,499 166,363 166,410 165,757 166,026 59.35% QoQ % 0.00% 0.07% 100.46% -0.03% 0.39% -0.16% - Horiz. % 201.02% 201.02% 200.87% 100.20% 100.23% 99.84% 100.00%
Ratio Analysis 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 14.94 % 15.14 % 15.80 % 16.24 % 15.19 % 14.08 % 17.23 % -9.08% QoQ % -1.32% -4.18% -2.71% 6.91% 7.88% -18.28% - Horiz. % 86.71% 87.87% 91.70% 94.25% 88.16% 81.72% 100.00%
ROE 16.18 % 16.20 % 17.42 % 18.00 % 15.81 % 14.96 % 19.23 % -10.88% QoQ % -0.12% -7.00% -3.22% 13.85% 5.68% -22.20% - Horiz. % 84.14% 84.24% 90.59% 93.60% 82.22% 77.80% 100.00%
Per Share 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 16.69 16.00 15.62 32.33 28.99 28.77 28.41 -29.88% QoQ % 4.31% 2.43% -51.69% 11.52% 0.76% 1.27% - Horiz. % 58.75% 56.32% 54.98% 113.80% 102.04% 101.27% 100.00%
EPS 2.49 2.42 2.47 5.25 4.40 4.05 4.90 -36.35% QoQ % 2.89% -2.02% -52.95% 19.32% 8.64% -17.35% - Horiz. % 50.82% 49.39% 50.41% 107.14% 89.80% 82.65% 100.00%
DPS 1.00 0.00 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% - - - - - -
NAPS 0.1541 0.1495 0.1417 0.2917 0.2784 0.2708 0.2546 -28.47% QoQ % 3.08% 5.50% -51.42% 4.78% 2.81% 6.36% - Horiz. % 60.53% 58.72% 55.66% 114.57% 109.35% 106.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 16.69 16.00 15.61 16.12 14.45 14.29 14.14 11.70% QoQ % 4.31% 2.50% -3.16% 11.56% 1.12% 1.06% - Horiz. % 118.03% 113.15% 110.40% 114.00% 102.19% 101.06% 100.00%
EPS 2.49 2.42 2.47 2.62 2.20 2.01 2.44 1.36% QoQ % 2.89% -2.02% -5.73% 19.09% 9.45% -17.62% - Horiz. % 102.05% 99.18% 101.23% 107.38% 90.16% 82.38% 100.00%
DPS 1.00 0.00 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% - - - - - -
NAPS 0.1541 0.1495 0.1416 0.1454 0.1388 0.1345 0.1267 13.96% QoQ % 3.08% 5.58% -2.61% 4.76% 3.20% 6.16% - Horiz. % 121.63% 118.00% 111.76% 114.76% 109.55% 106.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.2200 0.2300 0.2200 0.2200 0.4200 0.2500 0.2300 -
P/RPS 1.32 1.44 1.41 0.68 1.45 0.87 0.81 38.52% QoQ % -8.33% 2.13% 107.35% -53.10% 66.67% 7.41% - Horiz. % 162.96% 177.78% 174.07% 83.95% 179.01% 107.41% 100.00%
P/EPS 8.82 9.50 8.91 4.19 9.54 6.17 4.70 52.20% QoQ % -7.16% 6.62% 112.65% -56.08% 54.62% 31.28% - Horiz. % 187.66% 202.13% 189.57% 89.15% 202.98% 131.28% 100.00%
EY 11.34 10.53 11.22 23.87 10.48 16.21 21.29 -34.32% QoQ % 7.69% -6.15% -53.00% 127.77% -35.35% -23.86% - Horiz. % 53.26% 49.46% 52.70% 112.12% 49.22% 76.14% 100.00%
DY 4.55 0.00 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% - - - - - -
P/NAPS 1.43 1.54 1.55 0.75 1.51 0.92 0.90 36.20% QoQ % -7.14% -0.65% 106.67% -50.33% 64.13% 2.22% - Horiz. % 158.89% 171.11% 172.22% 83.33% 167.78% 102.22% 100.00%
Price Multiplier on Announcement Date 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 21/09/12 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 -
Price 0.2000 0.2300 0.2600 0.2000 0.1900 0.2400 0.2200 -
P/RPS 1.20 1.44 1.66 0.62 0.66 0.83 0.77 34.46% QoQ % -16.67% -13.25% 167.74% -6.06% -20.48% 7.79% - Horiz. % 155.84% 187.01% 215.58% 80.52% 85.71% 107.79% 100.00%
P/EPS 8.02 9.50 10.54 3.81 4.32 5.92 4.49 47.27% QoQ % -15.58% -9.87% 176.64% -11.81% -27.03% 31.85% - Horiz. % 178.62% 211.58% 234.74% 84.86% 96.21% 131.85% 100.00%
EY 12.47 10.53 9.49 26.26 23.17 16.88 22.25 -32.05% QoQ % 18.42% 10.96% -63.86% 13.34% 37.26% -24.13% - Horiz. % 56.04% 47.33% 42.65% 118.02% 104.13% 75.87% 100.00%
DY 5.00 0.00 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% - - - - - -
P/NAPS 1.30 1.54 1.83 0.69 0.68 0.89 0.86 31.75% QoQ % -15.58% -15.85% 165.22% 1.47% -23.60% 3.49% - Horiz. % 151.16% 179.07% 212.79% 80.23% 79.07% 103.49% 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-1 QTR Ended 31.10.2011.pdf 
