Highlights

[GREENYB] YoY Annual (Unaudited) Result on 2010-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jul-2010  [#4]
Profit Trend YoY -     82.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 47,770 55,704 48,239 38,494 27,696 33,642 26,355 10.41%
  YoY % -14.24% 15.48% 25.32% 38.99% -17.67% 27.65% -
  Horiz. % 181.26% 211.36% 183.04% 146.06% 105.09% 127.65% 100.00%
PBT 7,315 11,248 9,576 9,650 4,914 8,182 5,780 4.00%
  YoY % -34.97% 17.46% -0.77% 96.38% -39.94% 41.56% -
  Horiz. % 126.56% 194.60% 165.67% 166.96% 85.02% 141.56% 100.00%
Tax -2,071 -2,991 -2,192 -2,326 -901 -1,878 -1,359 7.27%
  YoY % 30.76% -36.45% 5.76% -158.16% 52.02% -38.19% -
  Horiz. % 152.39% 220.09% 161.30% 171.16% 66.30% 138.19% 100.00%
NP 5,244 8,257 7,384 7,324 4,013 6,304 4,421 2.88%
  YoY % -36.49% 11.82% 0.82% 82.51% -36.34% 42.59% -
  Horiz. % 118.62% 186.77% 167.02% 165.66% 90.77% 142.59% 100.00%
NP to SH 5,244 8,257 7,374 7,324 4,013 6,304 4,421 2.88%
  YoY % -36.49% 11.97% 0.68% 82.51% -36.34% 42.59% -
  Horiz. % 118.62% 186.77% 166.79% 165.66% 90.77% 142.59% 100.00%
Tax Rate 28.31 % 26.59 % 22.89 % 24.10 % 18.34 % 22.95 % 23.51 % 3.14%
  YoY % 6.47% 16.16% -5.02% 31.41% -20.09% -2.38% -
  Horiz. % 120.42% 113.10% 97.36% 102.51% 78.01% 97.62% 100.00%
Total Cost 42,526 47,447 40,855 31,170 23,683 27,338 21,934 11.66%
  YoY % -10.37% 16.14% 31.07% 31.61% -13.37% 24.64% -
  Horiz. % 193.88% 216.32% 186.26% 142.11% 107.97% 124.64% 100.00%
Net Worth 53,157 51,475 46,492 42,020 37,239 36,140 29,946 10.03%
  YoY % 3.27% 10.72% 10.64% 12.84% 3.04% 20.68% -
  Horiz. % 177.51% 171.89% 155.25% 140.32% 124.35% 120.68% 100.00%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - 3,342 - - 2,477 2,970 2,339 -
  YoY % 0.00% 0.00% 0.00% 0.00% -16.61% 26.97% -
  Horiz. % 0.00% 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% 0.00% 31.01% -10.96% -
  Horiz. % 0.00% 76.49% 0.00% 0.00% 116.65% 89.04% 100.00%
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 53,157 51,475 46,492 42,020 37,239 36,140 29,946 10.03%
  YoY % 3.27% 10.72% 10.64% 12.84% 3.04% 20.68% -
  Horiz. % 177.51% 171.89% 155.25% 140.32% 124.35% 120.68% 100.00%
NOSH 332,857 334,257 166,879 164,849 165,144 165,026 155,971 13.45%
  YoY % -0.42% 100.30% 1.23% -0.18% 0.07% 5.81% -
  Horiz. % 213.41% 214.31% 106.99% 105.69% 105.88% 105.81% 100.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 10.98 % 14.82 % 15.31 % 19.03 % 14.49 % 18.74 % 16.77 % -6.81%
  YoY % -25.91% -3.20% -19.55% 31.33% -22.68% 11.75% -
  Horiz. % 65.47% 88.37% 91.29% 113.48% 86.40% 111.75% 100.00%
ROE 9.87 % 16.04 % 15.86 % 17.43 % 10.78 % 17.44 % 14.76 % -6.48%
  YoY % -38.47% 1.13% -9.01% 61.69% -38.19% 18.16% -
  Horiz. % 66.87% 108.67% 107.45% 118.09% 73.04% 118.16% 100.00%
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 14.35 16.67 28.91 23.35 16.77 20.39 16.90 -2.69%
  YoY % -13.92% -42.34% 23.81% 39.24% -17.75% 20.65% -
  Horiz. % 84.91% 98.64% 171.07% 138.17% 99.23% 120.65% 100.00%
EPS 1.57 2.47 4.43 4.44 2.43 3.82 2.84 -9.40%
  YoY % -36.44% -44.24% -0.23% 82.72% -36.39% 34.51% -
  Horiz. % 55.28% 86.97% 155.99% 156.34% 85.56% 134.51% 100.00%
DPS 0.00 1.00 0.00 0.00 1.50 1.80 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -16.67% 20.00% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 100.00% 120.00% 100.00%
NAPS 0.1597 0.1540 0.2786 0.2549 0.2255 0.2190 0.1920 -3.02%
  YoY % 3.70% -44.72% 9.30% 13.04% 2.97% 14.06% -
  Horiz. % 83.18% 80.21% 145.10% 132.76% 117.45% 114.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 14.31 16.69 14.45 11.53 8.30 10.08 7.90 10.40%
  YoY % -14.26% 15.50% 25.33% 38.92% -17.66% 27.59% -
  Horiz. % 181.14% 211.27% 182.91% 145.95% 105.06% 127.59% 100.00%
EPS 1.57 2.47 2.21 2.19 1.20 1.89 1.32 2.93%
  YoY % -36.44% 11.76% 0.91% 82.50% -36.51% 43.18% -
  Horiz. % 118.94% 187.12% 167.42% 165.91% 90.91% 143.18% 100.00%
DPS 0.00 1.00 0.00 0.00 0.74 0.89 0.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% -16.85% 27.14% -
  Horiz. % 0.00% 142.86% 0.00% 0.00% 105.71% 127.14% 100.00%
NAPS 0.1593 0.1542 0.1393 0.1259 0.1116 0.1083 0.0897 10.04%
  YoY % 3.31% 10.70% 10.64% 12.81% 3.05% 20.74% -
  Horiz. % 177.59% 171.91% 155.30% 140.36% 124.41% 120.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.1950 0.2200 0.4200 0.1500 0.1200 0.1200 0.1300 -
P/RPS 1.36 1.32 1.45 0.64 0.72 0.59 0.77 9.94%
  YoY % 3.03% -8.97% 126.56% -11.11% 22.03% -23.38% -
  Horiz. % 176.62% 171.43% 188.31% 83.12% 93.51% 76.62% 100.00%
P/EPS 12.38 8.91 9.50 3.38 4.94 3.14 4.59 17.96%
  YoY % 38.95% -6.21% 181.07% -31.58% 57.32% -31.59% -
  Horiz. % 269.72% 194.12% 206.97% 73.64% 107.63% 68.41% 100.00%
EY 8.08 11.23 10.52 29.62 20.25 31.83 21.80 -15.23%
  YoY % -28.05% 6.75% -64.48% 46.27% -36.38% 46.01% -
  Horiz. % 37.06% 51.51% 48.26% 135.87% 92.89% 146.01% 100.00%
DY 0.00 4.55 0.00 0.00 12.50 15.00 11.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% -16.67% 29.98% -
  Horiz. % 0.00% 39.43% 0.00% 0.00% 108.32% 129.98% 100.00%
P/NAPS 1.22 1.43 1.51 0.59 0.53 0.55 0.68 10.22%
  YoY % -14.69% -5.30% 155.93% 11.32% -3.64% -19.12% -
  Horiz. % 179.41% 210.29% 222.06% 86.76% 77.94% 80.88% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 18/09/13 21/09/12 21/09/11 30/09/10 30/09/09 23/09/08 24/09/07 -
Price 0.1900 0.2000 0.1900 0.1500 0.1300 0.1200 0.1200 -
P/RPS 1.32 1.20 0.66 0.64 0.78 0.59 0.71 10.88%
  YoY % 10.00% 81.82% 3.13% -17.95% 32.20% -16.90% -
  Horiz. % 185.92% 169.01% 92.96% 90.14% 109.86% 83.10% 100.00%
P/EPS 12.06 8.10 4.30 3.38 5.35 3.14 4.23 19.06%
  YoY % 48.89% 88.37% 27.22% -36.82% 70.38% -25.77% -
  Horiz. % 285.11% 191.49% 101.65% 79.91% 126.48% 74.23% 100.00%
EY 8.29 12.35 23.26 29.62 18.69 31.83 23.62 -16.00%
  YoY % -32.87% -46.90% -21.47% 58.48% -41.28% 34.76% -
  Horiz. % 35.10% 52.29% 98.48% 125.40% 79.13% 134.76% 100.00%
DY 0.00 5.00 0.00 0.00 11.54 15.00 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% -23.07% 20.00% -
  Horiz. % 0.00% 40.00% 0.00% 0.00% 92.32% 120.00% 100.00%
P/NAPS 1.19 1.30 0.68 0.59 0.58 0.55 0.63 11.17%
  YoY % -8.46% 91.18% 15.25% 1.72% 5.45% -12.70% -
  Horiz. % 188.89% 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.
 


 

300  286  602  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.415+0.02 
 HSI-C7K 0.33-0.01 
 VELESTO 0.39+0.01 
 IFCAMSC 0.535+0.005 
 ISTONE 0.21-0.015 
Partners & Brokers