Highlights

[GREENYB] QoQ TTM Result on 2012-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     -5.68%    YoY -     -10.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 51,658 47,616 52,061 53,915 55,704 53,398 52,093 -0.67%
  QoQ % 8.49% -8.54% -3.44% -3.21% 4.32% 2.51% -
  Horiz. % 99.16% 91.41% 99.94% 103.50% 106.93% 102.51% 100.00%
PBT 7,654 6,080 8,815 10,643 11,290 10,639 10,657 -23.32%
  QoQ % 25.89% -31.03% -17.18% -5.73% 6.12% -0.17% -
  Horiz. % 71.82% 57.05% 82.72% 99.87% 105.94% 99.83% 100.00%
Tax -2,091 -1,754 -2,433 -2,793 -2,967 -2,555 -2,427 -11.27%
  QoQ % -19.21% 27.91% 12.89% 5.86% -16.13% -5.27% -
  Horiz. % 86.16% 72.27% 100.25% 115.08% 122.25% 105.27% 100.00%
NP 5,563 4,326 6,382 7,850 8,323 8,084 8,230 -26.96%
  QoQ % 28.59% -32.22% -18.70% -5.68% 2.96% -1.77% -
  Horiz. % 67.59% 52.56% 77.55% 95.38% 101.13% 98.23% 100.00%
NP to SH 5,563 4,326 6,382 7,850 8,323 8,084 8,230 -26.96%
  QoQ % 28.59% -32.22% -18.70% -5.68% 2.96% -1.77% -
  Horiz. % 67.59% 52.56% 77.55% 95.38% 101.13% 98.23% 100.00%
Tax Rate 27.32 % 28.85 % 27.60 % 26.24 % 26.28 % 24.02 % 22.77 % 15.74%
  QoQ % -5.30% 4.53% 5.18% -0.15% 9.41% 5.49% -
  Horiz. % 119.98% 126.70% 121.21% 115.24% 115.42% 105.49% 100.00%
Total Cost 46,095 43,290 45,679 46,065 47,381 45,314 43,863 4.06%
  QoQ % 6.48% -5.23% -0.84% -2.78% 4.56% 3.31% -
  Horiz. % 105.09% 98.69% 104.14% 105.02% 108.02% 103.31% 100.00%
Net Worth 53,098 - 50,327 53,131 51,429 49,894 47,256 9.80%
  QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.58% -
  Horiz. % 112.36% 0.00% 106.50% 112.43% 108.83% 105.58% 100.00%
Dividend
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 0 3,337 3,337 3,337 3,337 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % - % 77.15 % 52.29 % 42.51 % 40.10 % - % - % -
  QoQ % 0.00% 47.54% 23.01% 6.01% 0.00% 0.00% -
  Horiz. % 0.00% 192.39% 130.40% 106.01% 100.00% - -
Equity
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 53,098 - 50,327 53,131 51,429 49,894 47,256 9.80%
  QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.58% -
  Horiz. % 112.36% 0.00% 106.50% 112.43% 108.83% 105.58% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,499 0.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.07% -
  Horiz. % 100.07% 100.07% 100.07% 100.07% 100.07% 100.07% 100.00%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 10.77 % 9.09 % 12.26 % 14.56 % 14.94 % 15.14 % 15.80 % -26.47%
  QoQ % 18.48% -25.86% -15.80% -2.54% -1.32% -4.18% -
  Horiz. % 68.16% 57.53% 77.59% 92.15% 94.56% 95.82% 100.00%
ROE 10.48 % - % 12.68 % 14.77 % 16.18 % 16.20 % 17.42 % -33.48%
  QoQ % 0.00% 0.00% -14.15% -8.71% -0.12% -7.00% -
  Horiz. % 60.16% 0.00% 72.79% 84.79% 92.88% 93.00% 100.00%
Per Share
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 15.48 14.27 15.60 16.15 16.69 16.00 15.62 -0.72%
  QoQ % 8.48% -8.53% -3.41% -3.24% 4.31% 2.43% -
  Horiz. % 99.10% 91.36% 99.87% 103.39% 106.85% 102.43% 100.00%
EPS 1.67 1.30 1.91 2.35 2.49 2.42 2.47 -26.95%
  QoQ % 28.46% -31.94% -18.72% -5.62% 2.89% -2.02% -
  Horiz. % 67.61% 52.63% 77.33% 95.14% 100.81% 97.98% 100.00%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.1591 - 0.1508 0.1592 0.1541 0.1495 0.1417 9.74%
  QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.50% -
  Horiz. % 112.28% 0.00% 106.42% 112.35% 108.75% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 15.48 14.27 15.60 16.15 16.69 16.00 15.61 -0.67%
  QoQ % 8.48% -8.53% -3.41% -3.24% 4.31% 2.50% -
  Horiz. % 99.17% 91.42% 99.94% 103.46% 106.92% 102.50% 100.00%
EPS 1.67 1.30 1.91 2.35 2.49 2.42 2.47 -26.95%
  QoQ % 28.46% -31.94% -18.72% -5.62% 2.89% -2.02% -
  Horiz. % 67.61% 52.63% 77.33% 95.14% 100.81% 97.98% 100.00%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.1591 - 0.1508 0.1592 0.1541 0.1495 0.1416 9.80%
  QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.58% -
  Horiz. % 112.36% 0.00% 106.50% 112.43% 108.83% 105.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.1900 0.2000 0.2150 0.2500 0.2200 0.2300 0.2200 -
P/RPS 1.23 1.40 1.38 1.55 1.32 1.44 1.41 -10.38%
  QoQ % -12.14% 1.45% -10.97% 17.42% -8.33% 2.13% -
  Horiz. % 87.23% 99.29% 97.87% 109.93% 93.62% 102.13% 100.00%
P/EPS 11.40 15.43 11.24 10.63 8.82 9.50 8.91 21.86%
  QoQ % -26.12% 37.28% 5.74% 20.52% -7.16% 6.62% -
  Horiz. % 127.95% 173.18% 126.15% 119.30% 98.99% 106.62% 100.00%
EY 8.77 6.48 8.89 9.41 11.34 10.53 11.22 -17.93%
  QoQ % 35.34% -27.11% -5.53% -17.02% 7.69% -6.15% -
  Horiz. % 78.16% 57.75% 79.23% 83.87% 101.07% 93.85% 100.00%
DY 0.00 5.00 4.65 4.00 4.55 0.00 0.00 -
  QoQ % 0.00% 7.53% 16.25% -12.09% 0.00% 0.00% -
  Horiz. % 0.00% 109.89% 102.20% 87.91% 100.00% - -
P/NAPS 1.19 0.00 1.43 1.57 1.43 1.54 1.55 -19.11%
  QoQ % 0.00% 0.00% -8.92% 9.79% -7.14% -0.65% -
  Horiz. % 76.77% 0.00% 92.26% 101.29% 92.26% 99.35% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date - - 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 -
Price 0.0000 0.0000 0.2150 0.2200 0.2000 0.2300 0.2600 -
P/RPS 0.00 0.00 1.38 1.36 1.20 1.44 1.66 -
  QoQ % 0.00% 0.00% 1.47% 13.33% -16.67% -13.25% -
  Horiz. % 0.00% 0.00% 83.13% 81.93% 72.29% 86.75% 100.00%
P/EPS 0.00 0.00 11.24 9.35 8.02 9.50 10.54 -
  QoQ % 0.00% 0.00% 20.21% 16.58% -15.58% -9.87% -
  Horiz. % 0.00% 0.00% 106.64% 88.71% 76.09% 90.13% 100.00%
EY 0.00 0.00 8.89 10.69 12.47 10.53 9.49 -
  QoQ % 0.00% 0.00% -16.84% -14.27% 18.42% 10.96% -
  Horiz. % 0.00% 0.00% 93.68% 112.64% 131.40% 110.96% 100.00%
DY 0.00 0.00 4.65 4.55 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 2.20% -9.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 93.00% 91.00% 100.00% - -
P/NAPS 0.00 0.00 1.43 1.38 1.30 1.54 1.83 -
  QoQ % 0.00% 0.00% 3.62% 6.15% -15.58% -15.85% -
  Horiz. % 0.00% 0.00% 78.14% 75.41% 71.04% 84.15% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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