Highlights

[GREENYB] YoY Annual (Unaudited) Result on 2009-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jul-2009  [#4]
Profit Trend YoY -     -36.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 55,704 48,239 38,494 27,696 33,642 26,355 19,844 18.75%
  YoY % 15.48% 25.32% 38.99% -17.67% 27.65% 32.81% -
  Horiz. % 280.71% 243.09% 193.98% 139.57% 169.53% 132.81% 100.00%
PBT 11,248 9,576 9,650 4,914 8,182 5,780 5,089 14.12%
  YoY % 17.46% -0.77% 96.38% -39.94% 41.56% 13.58% -
  Horiz. % 221.03% 188.17% 189.62% 96.56% 160.78% 113.58% 100.00%
Tax -2,991 -2,192 -2,326 -901 -1,878 -1,359 -1,371 13.87%
  YoY % -36.45% 5.76% -158.16% 52.02% -38.19% 0.88% -
  Horiz. % 218.16% 159.88% 169.66% 65.72% 136.98% 99.12% 100.00%
NP 8,257 7,384 7,324 4,013 6,304 4,421 3,718 14.21%
  YoY % 11.82% 0.82% 82.51% -36.34% 42.59% 18.91% -
  Horiz. % 222.08% 198.60% 196.99% 107.93% 169.55% 118.91% 100.00%
NP to SH 8,257 7,374 7,324 4,013 6,304 4,421 3,718 14.21%
  YoY % 11.97% 0.68% 82.51% -36.34% 42.59% 18.91% -
  Horiz. % 222.08% 198.33% 196.99% 107.93% 169.55% 118.91% 100.00%
Tax Rate 26.59 % 22.89 % 24.10 % 18.34 % 22.95 % 23.51 % 26.94 % -0.22%
  YoY % 16.16% -5.02% 31.41% -20.09% -2.38% -12.73% -
  Horiz. % 98.70% 84.97% 89.46% 68.08% 85.19% 87.27% 100.00%
Total Cost 47,447 40,855 31,170 23,683 27,338 21,934 16,126 19.69%
  YoY % 16.14% 31.07% 31.61% -13.37% 24.64% 36.02% -
  Horiz. % 294.23% 253.35% 193.29% 146.86% 169.53% 136.02% 100.00%
Net Worth 51,475 46,492 42,020 37,239 36,140 29,946 19,743 17.30%
  YoY % 10.72% 10.64% 12.84% 3.04% 20.68% 51.68% -
  Horiz. % 260.72% 235.48% 212.83% 188.62% 183.05% 151.68% 100.00%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 3,342 - - 2,477 2,970 2,339 - -
  YoY % 0.00% 0.00% 0.00% -16.61% 26.97% 0.00% -
  Horiz. % 142.87% 0.00% 0.00% 105.88% 126.97% 100.00% -
Div Payout % 40.48 % - % - % 61.73 % 47.12 % 52.92 % - % -
  YoY % 0.00% 0.00% 0.00% 31.01% -10.96% 0.00% -
  Horiz. % 76.49% 0.00% 0.00% 116.65% 89.04% 100.00% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 51,475 46,492 42,020 37,239 36,140 29,946 19,743 17.30%
  YoY % 10.72% 10.64% 12.84% 3.04% 20.68% 51.68% -
  Horiz. % 260.72% 235.48% 212.83% 188.62% 183.05% 151.68% 100.00%
NOSH 334,257 166,879 164,849 165,144 165,026 155,971 122,706 18.16%
  YoY % 100.30% 1.23% -0.18% 0.07% 5.81% 27.11% -
  Horiz. % 272.40% 136.00% 134.34% 134.58% 134.49% 127.11% 100.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 14.82 % 15.31 % 19.03 % 14.49 % 18.74 % 16.77 % 18.74 % -3.83%
  YoY % -3.20% -19.55% 31.33% -22.68% 11.75% -10.51% -
  Horiz. % 79.08% 81.70% 101.55% 77.32% 100.00% 89.49% 100.00%
ROE 16.04 % 15.86 % 17.43 % 10.78 % 17.44 % 14.76 % 18.83 % -2.63%
  YoY % 1.13% -9.01% 61.69% -38.19% 18.16% -21.61% -
  Horiz. % 85.18% 84.23% 92.57% 57.25% 92.62% 78.39% 100.00%
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 16.67 28.91 23.35 16.77 20.39 16.90 16.17 0.51%
  YoY % -42.34% 23.81% 39.24% -17.75% 20.65% 4.51% -
  Horiz. % 103.09% 178.79% 144.40% 103.71% 126.10% 104.51% 100.00%
EPS 2.47 4.43 4.44 2.43 3.82 2.84 3.03 -3.35%
  YoY % -44.24% -0.23% 82.72% -36.39% 34.51% -6.27% -
  Horiz. % 81.52% 146.20% 146.53% 80.20% 126.07% 93.73% 100.00%
DPS 1.00 0.00 0.00 1.50 1.80 1.50 0.00 -
  YoY % 0.00% 0.00% 0.00% -16.67% 20.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 100.00% 120.00% 100.00% -
NAPS 0.1540 0.2786 0.2549 0.2255 0.2190 0.1920 0.1609 -0.73%
  YoY % -44.72% 9.30% 13.04% 2.97% 14.06% 19.33% -
  Horiz. % 95.71% 173.15% 158.42% 140.15% 136.11% 119.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 16.69 14.45 11.53 8.30 10.08 7.90 5.95 18.74%
  YoY % 15.50% 25.33% 38.92% -17.66% 27.59% 32.77% -
  Horiz. % 280.50% 242.86% 193.78% 139.50% 169.41% 132.77% 100.00%
EPS 2.47 2.21 2.19 1.20 1.89 1.32 1.11 14.25%
  YoY % 11.76% 0.91% 82.50% -36.51% 43.18% 18.92% -
  Horiz. % 222.52% 199.10% 197.30% 108.11% 170.27% 118.92% 100.00%
DPS 1.00 0.00 0.00 0.74 0.89 0.70 0.00 -
  YoY % 0.00% 0.00% 0.00% -16.85% 27.14% 0.00% -
  Horiz. % 142.86% 0.00% 0.00% 105.71% 127.14% 100.00% -
NAPS 0.1542 0.1393 0.1259 0.1116 0.1083 0.0897 0.0592 17.28%
  YoY % 10.70% 10.64% 12.81% 3.05% 20.74% 51.52% -
  Horiz. % 260.47% 235.30% 212.67% 188.51% 182.94% 151.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 - -
Price 0.2200 0.4200 0.1500 0.1200 0.1200 0.1300 0.0000 -
P/RPS 1.32 1.45 0.64 0.72 0.59 0.77 0.00 -
  YoY % -8.97% 126.56% -11.11% 22.03% -23.38% 0.00% -
  Horiz. % 171.43% 188.31% 83.12% 93.51% 76.62% 100.00% -
P/EPS 8.91 9.50 3.38 4.94 3.14 4.59 0.00 -
  YoY % -6.21% 181.07% -31.58% 57.32% -31.59% 0.00% -
  Horiz. % 194.12% 206.97% 73.64% 107.63% 68.41% 100.00% -
EY 11.23 10.52 29.62 20.25 31.83 21.80 0.00 -
  YoY % 6.75% -64.48% 46.27% -36.38% 46.01% 0.00% -
  Horiz. % 51.51% 48.26% 135.87% 92.89% 146.01% 100.00% -
DY 4.55 0.00 0.00 12.50 15.00 11.54 0.00 -
  YoY % 0.00% 0.00% 0.00% -16.67% 29.98% 0.00% -
  Horiz. % 39.43% 0.00% 0.00% 108.32% 129.98% 100.00% -
P/NAPS 1.43 1.51 0.59 0.53 0.55 0.68 0.00 -
  YoY % -5.30% 155.93% 11.32% -3.64% -19.12% 0.00% -
  Horiz. % 210.29% 222.06% 86.76% 77.94% 80.88% 100.00% -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 21/09/12 21/09/11 30/09/10 30/09/09 23/09/08 24/09/07 - -
Price 0.2000 0.1900 0.1500 0.1300 0.1200 0.1200 0.0000 -
P/RPS 1.20 0.66 0.64 0.78 0.59 0.71 0.00 -
  YoY % 81.82% 3.13% -17.95% 32.20% -16.90% 0.00% -
  Horiz. % 169.01% 92.96% 90.14% 109.86% 83.10% 100.00% -
P/EPS 8.10 4.30 3.38 5.35 3.14 4.23 0.00 -
  YoY % 88.37% 27.22% -36.82% 70.38% -25.77% 0.00% -
  Horiz. % 191.49% 101.65% 79.91% 126.48% 74.23% 100.00% -
EY 12.35 23.26 29.62 18.69 31.83 23.62 0.00 -
  YoY % -46.90% -21.47% 58.48% -41.28% 34.76% 0.00% -
  Horiz. % 52.29% 98.48% 125.40% 79.13% 134.76% 100.00% -
DY 5.00 0.00 0.00 11.54 15.00 12.50 0.00 -
  YoY % 0.00% 0.00% 0.00% -23.07% 20.00% 0.00% -
  Horiz. % 40.00% 0.00% 0.00% 92.32% 120.00% 100.00% -
P/NAPS 1.30 0.68 0.59 0.58 0.55 0.63 0.00 -
  YoY % 91.18% 15.25% 1.72% 5.45% -12.70% 0.00% -
  Horiz. % 206.35% 107.94% 93.65% 92.06% 87.30% 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.
 


 

258  179  567  1292 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 ISTONE 0.21-0.015 
 HSI-C7K 0.345+0.01 
 IFCAMSC 0.54+0.01 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
8. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
Partners & Brokers