Highlights

[GREENYB] YoY Annualized Quarter Result on 2013-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     48.64%    YoY -     -25.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 38,476 38,841 51,992 52,992 58,269 51,390 39,509 -0.44%
  YoY % -0.94% -25.29% -1.89% -9.06% 13.39% 30.07% -
  Horiz. % 97.38% 98.31% 131.59% 134.13% 147.48% 130.07% 100.00%
PBT 5,710 4,920 9,890 8,944 12,580 11,057 11,536 -11.05%
  YoY % 16.07% -50.26% 10.58% -28.90% 13.77% -4.15% -
  Horiz. % 49.50% 42.65% 85.74% 77.53% 109.05% 95.85% 100.00%
Tax -1,993 -1,369 -2,628 -2,237 -3,532 -3,020 -2,978 -6.47%
  YoY % -45.57% 47.89% -17.46% 36.66% -16.95% -1.39% -
  Horiz. % 66.92% 45.97% 88.23% 75.11% 118.58% 101.39% 100.00%
NP 3,717 3,550 7,262 6,706 9,048 8,037 8,557 -12.96%
  YoY % 4.69% -51.11% 8.29% -25.88% 12.57% -6.08% -
  Horiz. % 43.44% 41.49% 84.87% 78.37% 105.73% 93.92% 100.00%
NP to SH 3,717 3,550 7,262 6,706 9,048 8,037 8,561 -12.97%
  YoY % 4.69% -51.11% 8.29% -25.88% 12.57% -6.12% -
  Horiz. % 43.42% 41.47% 84.83% 78.34% 105.68% 93.88% 100.00%
Tax Rate 34.91 % 27.83 % 26.57 % 25.01 % 28.08 % 27.31 % 25.82 % 5.15%
  YoY % 25.44% 4.74% 6.24% -10.93% 2.82% 5.77% -
  Horiz. % 135.21% 107.78% 102.90% 96.86% 108.75% 105.77% 100.00%
Total Cost 34,758 35,290 44,729 46,285 49,221 43,353 30,952 1.95%
  YoY % -1.51% -21.10% -3.36% -5.96% 13.54% 40.07% -
  Horiz. % 112.30% 114.02% 144.51% 149.54% 159.02% 140.07% 100.00%
Net Worth 57,503 55,534 55,400 53,098 49,894 44,969 41,167 5.72%
  YoY % 3.55% 0.24% 4.34% 6.42% 10.95% 9.24% -
  Horiz. % 139.68% 134.90% 134.58% 128.98% 121.20% 109.24% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 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
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 57,503 55,534 55,400 53,098 49,894 44,969 41,167 5.72%
  YoY % 3.55% 0.24% 4.34% 6.42% 10.95% 9.24% -
  Horiz. % 139.68% 134.90% 134.58% 128.98% 121.20% 109.24% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 166,060 165,064 12.44%
  YoY % 0.00% 0.00% 0.00% 0.00% 100.97% 0.60% -
  Horiz. % 202.19% 202.19% 202.19% 202.19% 202.19% 100.60% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 9.66 % 9.14 % 13.97 % 12.66 % 15.53 % 15.64 % 21.66 % -12.58%
  YoY % 5.69% -34.57% 10.35% -18.48% -0.70% -27.79% -
  Horiz. % 44.60% 42.20% 64.50% 58.45% 71.70% 72.21% 100.00%
ROE 6.46 % 6.39 % 13.11 % 12.63 % 18.13 % 17.87 % 20.80 % -17.69%
  YoY % 1.10% -51.26% 3.80% -30.34% 1.45% -14.09% -
  Horiz. % 31.06% 30.72% 63.03% 60.72% 87.16% 85.91% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 11.53 11.64 15.58 15.88 17.46 30.95 23.94 -11.45%
  YoY % -0.95% -25.29% -1.89% -9.05% -43.59% 29.28% -
  Horiz. % 48.16% 48.62% 65.08% 66.33% 72.93% 129.28% 100.00%
EPS 1.12 1.07 2.17 2.01 2.71 4.84 5.19 -22.53%
  YoY % 4.67% -50.69% 7.96% -25.83% -44.01% -6.74% -
  Horiz. % 21.58% 20.62% 41.81% 38.73% 52.22% 93.26% 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 0.1723 0.1664 0.1660 0.1591 0.1495 0.2708 0.2494 -5.97%
  YoY % 3.55% 0.24% 4.34% 6.42% -44.79% 8.58% -
  Horiz. % 69.09% 66.72% 66.56% 63.79% 59.94% 108.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 11.53 11.64 15.58 15.88 17.46 15.40 11.84 -0.44%
  YoY % -0.95% -25.29% -1.89% -9.05% 13.38% 30.07% -
  Horiz. % 97.38% 98.31% 131.59% 134.12% 147.47% 130.07% 100.00%
EPS 1.12 1.07 2.17 2.01 2.71 2.41 2.57 -12.92%
  YoY % 4.67% -50.69% 7.96% -25.83% 12.45% -6.23% -
  Horiz. % 43.58% 41.63% 84.44% 78.21% 105.45% 93.77% 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 0.1723 0.1664 0.1660 0.1591 0.1495 0.1347 0.1234 5.72%
  YoY % 3.55% 0.24% 4.34% 6.42% 10.99% 9.16% -
  Horiz. % 139.63% 134.85% 134.52% 128.93% 121.15% 109.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.2550 0.2700 0.2500 0.1900 0.2300 0.2500 0.1300 -
P/RPS 2.21 2.32 1.60 1.20 1.32 0.81 0.54 26.45%
  YoY % -4.74% 45.00% 33.33% -9.09% 62.96% 50.00% -
  Horiz. % 409.26% 429.63% 296.30% 222.22% 244.44% 150.00% 100.00%
P/EPS 22.89 25.38 11.49 9.45 8.48 5.17 2.51 44.49%
  YoY % -9.81% 120.89% 21.59% 11.44% 64.02% 105.98% -
  Horiz. % 911.95% 1,011.16% 457.77% 376.49% 337.85% 205.98% 100.00%
EY 4.37 3.94 8.70 10.58 11.79 19.36 39.90 -30.81%
  YoY % 10.91% -54.71% -17.77% -10.26% -39.10% -51.48% -
  Horiz. % 10.95% 9.87% 21.80% 26.52% 29.55% 48.52% 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 1.48 1.62 1.51 1.19 1.54 0.92 0.52 19.03%
  YoY % -8.64% 7.28% 26.89% -22.73% 67.39% 76.92% -
  Horiz. % 284.62% 311.54% 290.38% 228.85% 296.15% 176.92% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 21/06/16 25/06/15 24/06/14 20/06/13 22/06/12 23/06/11 30/06/10 -
Price 0.2600 0.2150 0.2850 0.2000 0.2300 0.2400 0.1300 -
P/RPS 2.26 1.85 1.83 1.26 1.32 0.78 0.54 26.92%
  YoY % 22.16% 1.09% 45.24% -4.55% 69.23% 44.44% -
  Horiz. % 418.52% 342.59% 338.89% 233.33% 244.44% 144.44% 100.00%
P/EPS 23.34 20.21 13.10 9.95 8.48 4.96 2.51 44.96%
  YoY % 15.49% 54.27% 31.66% 17.33% 70.97% 97.61% -
  Horiz. % 929.88% 805.18% 521.91% 396.41% 337.85% 197.61% 100.00%
EY 4.28 4.95 7.64 10.05 11.79 20.17 39.90 -31.05%
  YoY % -13.54% -35.21% -23.98% -14.76% -41.55% -49.45% -
  Horiz. % 10.73% 12.41% 19.15% 25.19% 29.55% 50.55% 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 1.51 1.29 1.72 1.26 1.54 0.89 0.52 19.42%
  YoY % 17.05% -25.00% 36.51% -18.18% 73.03% 71.15% -
  Horiz. % 290.38% 248.08% 330.77% 242.31% 296.15% 171.15% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers