Highlights

[GREENYB] YoY Annualized Quarter Result on 2010-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     88.24%    YoY -     58.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 52,992 58,269 51,390 39,509 32,373 35,740 25,688 12.81%
  YoY % -9.06% 13.39% 30.07% 22.04% -9.42% 39.13% -
  Horiz. % 206.29% 226.83% 200.06% 153.80% 126.03% 139.13% 100.00%
PBT 8,944 12,580 11,057 11,536 7,233 9,045 5,782 7.53%
  YoY % -28.90% 13.77% -4.15% 59.48% -20.03% 56.42% -
  Horiz. % 154.67% 217.55% 191.22% 199.49% 125.09% 156.42% 100.00%
Tax -2,237 -3,532 -3,020 -2,978 -1,844 -2,237 -1,118 12.23%
  YoY % 36.66% -16.95% -1.39% -61.53% 17.58% -100.00% -
  Horiz. % 200.00% 315.73% 269.96% 266.27% 164.84% 200.00% 100.00%
NP 6,706 9,048 8,037 8,557 5,389 6,808 4,664 6.23%
  YoY % -25.88% 12.57% -6.08% 58.78% -20.84% 45.97% -
  Horiz. % 143.80% 194.00% 172.33% 183.48% 115.55% 145.97% 100.00%
NP to SH 6,706 9,048 8,037 8,561 5,389 6,808 4,664 6.23%
  YoY % -25.88% 12.57% -6.12% 58.86% -20.84% 45.97% -
  Horiz. % 143.80% 194.00% 172.33% 183.56% 115.55% 145.97% 100.00%
Tax Rate 25.01 % 28.08 % 27.31 % 25.82 % 25.49 % 24.73 % 19.35 % 4.37%
  YoY % -10.93% 2.82% 5.77% 1.29% 3.07% 27.80% -
  Horiz. % 129.25% 145.12% 141.14% 133.44% 131.73% 127.80% 100.00%
Total Cost 46,285 49,221 43,353 30,952 26,984 28,932 21,024 14.04%
  YoY % -5.96% 13.54% 40.07% 14.71% -6.73% 37.61% -
  Horiz. % 220.15% 234.12% 206.21% 147.22% 128.35% 137.61% 100.00%
Net Worth 53,098 49,894 44,969 41,167 37,219 34,816 28,961 10.62%
  YoY % 6.42% 10.95% 9.24% 10.61% 6.90% 20.22% -
  Horiz. % 183.34% 172.28% 155.27% 142.14% 128.51% 120.22% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 53,098 49,894 44,969 41,167 37,219 34,816 28,961 10.62%
  YoY % 6.42% 10.95% 9.24% 10.61% 6.90% 20.22% -
  Horiz. % 183.34% 172.28% 155.27% 142.14% 128.51% 120.22% 100.00%
NOSH 333,740 333,740 166,060 165,064 164,979 165,242 152,751 13.90%
  YoY % 0.00% 100.97% 0.60% 0.05% -0.16% 8.18% -
  Horiz. % 218.49% 218.49% 108.71% 108.06% 108.01% 108.18% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 12.66 % 15.53 % 15.64 % 21.66 % 16.65 % 19.05 % 18.16 % -5.83%
  YoY % -18.48% -0.70% -27.79% 30.09% -12.60% 4.90% -
  Horiz. % 69.71% 85.52% 86.12% 119.27% 91.69% 104.90% 100.00%
ROE 12.63 % 18.13 % 17.87 % 20.80 % 14.48 % 19.55 % 16.10 % -3.96%
  YoY % -30.34% 1.45% -14.09% 43.65% -25.93% 21.43% -
  Horiz. % 78.45% 112.61% 110.99% 129.19% 89.94% 121.43% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 15.88 17.46 30.95 23.94 19.62 21.63 16.82 -0.95%
  YoY % -9.05% -43.59% 29.28% 22.02% -9.29% 28.60% -
  Horiz. % 94.41% 103.80% 184.01% 142.33% 116.65% 128.60% 100.00%
EPS 2.01 2.71 4.84 5.19 3.27 4.12 3.05 -6.71%
  YoY % -25.83% -44.01% -6.74% 58.72% -20.63% 35.08% -
  Horiz. % 65.90% 88.85% 158.69% 170.16% 107.21% 135.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1591 0.1495 0.2708 0.2494 0.2256 0.2107 0.1896 -2.88%
  YoY % 6.42% -44.79% 8.58% 10.55% 7.07% 11.13% -
  Horiz. % 83.91% 78.85% 142.83% 131.54% 118.99% 111.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 15.88 17.46 15.40 11.84 9.70 10.71 7.70 12.81%
  YoY % -9.05% 13.38% 30.07% 22.06% -9.43% 39.09% -
  Horiz. % 206.23% 226.75% 200.00% 153.77% 125.97% 139.09% 100.00%
EPS 2.01 2.71 2.41 2.57 1.61 2.04 1.40 6.21%
  YoY % -25.83% 12.45% -6.23% 59.63% -21.08% 45.71% -
  Horiz. % 143.57% 193.57% 172.14% 183.57% 115.00% 145.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1591 0.1495 0.1347 0.1234 0.1115 0.1043 0.0868 10.62%
  YoY % 6.42% 10.99% 9.16% 10.67% 6.90% 20.16% -
  Horiz. % 183.29% 172.24% 155.18% 142.17% 128.46% 120.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.1900 0.2300 0.2500 0.1300 0.1900 0.0900 0.1300 -
P/RPS 1.20 1.32 0.81 0.54 0.97 0.42 0.77 7.67%
  YoY % -9.09% 62.96% 50.00% -44.33% 130.95% -45.45% -
  Horiz. % 155.84% 171.43% 105.19% 70.13% 125.97% 54.55% 100.00%
P/EPS 9.45 8.48 5.17 2.51 5.82 2.18 4.26 14.19%
  YoY % 11.44% 64.02% 105.98% -56.87% 166.97% -48.83% -
  Horiz. % 221.83% 199.06% 121.36% 58.92% 136.62% 51.17% 100.00%
EY 10.58 11.79 19.36 39.90 17.19 45.78 23.49 -12.44%
  YoY % -10.26% -39.10% -51.48% 132.11% -62.45% 94.89% -
  Horiz. % 45.04% 50.19% 82.42% 169.86% 73.18% 194.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.19 1.54 0.92 0.52 0.84 0.43 0.69 9.50%
  YoY % -22.73% 67.39% 76.92% -38.10% 95.35% -37.68% -
  Horiz. % 172.46% 223.19% 133.33% 75.36% 121.74% 62.32% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 20/06/13 22/06/12 23/06/11 30/06/10 23/06/09 24/06/08 21/06/07 -
Price 0.2000 0.2300 0.2400 0.1300 0.0900 0.0900 0.1200 -
P/RPS 1.26 1.32 0.78 0.54 0.46 0.42 0.71 10.02%
  YoY % -4.55% 69.23% 44.44% 17.39% 9.52% -40.85% -
  Horiz. % 177.46% 185.92% 109.86% 76.06% 64.79% 59.15% 100.00%
P/EPS 9.95 8.48 4.96 2.51 2.76 2.18 3.93 16.73%
  YoY % 17.33% 70.97% 97.61% -9.06% 26.61% -44.53% -
  Horiz. % 253.18% 215.78% 126.21% 63.87% 70.23% 55.47% 100.00%
EY 10.05 11.79 20.17 39.90 36.30 45.78 25.44 -14.33%
  YoY % -14.76% -41.55% -49.45% 9.92% -20.71% 79.95% -
  Horiz. % 39.50% 46.34% 79.28% 156.84% 142.69% 179.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.26 1.54 0.89 0.52 0.40 0.43 0.63 12.23%
  YoY % -18.18% 73.03% 71.15% 30.00% -6.98% -31.75% -
  Horiz. % 200.00% 244.44% 141.27% 82.54% 63.49% 68.25% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers