Highlights

[GREENYB] YoY Annualized Quarter Result on 2010-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     267.96%    YoY -     -17.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 47,400 54,686 46,978 30,186 30,700 24,422 18,208 17.27%
  YoY % -13.32% 16.41% 55.63% -1.67% 25.71% 34.13% -
  Horiz. % 260.33% 300.34% 258.01% 165.78% 168.61% 134.13% 100.00%
PBT 6,558 11,508 9,188 5,520 7,386 4,502 2,994 13.95%
  YoY % -43.01% 25.25% 66.45% -25.26% 64.06% 50.37% -
  Horiz. % 219.04% 384.37% 306.88% 184.37% 246.69% 150.37% 100.00%
Tax -2,046 -3,114 -2,602 -974 -1,860 8 -260 40.99%
  YoY % 34.30% -19.68% -167.15% 47.63% -23,350.00% 103.08% -
  Horiz. % 786.92% 1,197.69% 1,000.77% 374.62% 715.38% -3.08% 100.00%
NP 4,512 8,394 6,586 4,546 5,526 4,510 2,734 8.70%
  YoY % -46.25% 27.45% 44.87% -17.73% 22.53% 64.96% -
  Horiz. % 165.03% 307.02% 240.89% 166.28% 202.12% 164.96% 100.00%
NP to SH 4,512 8,394 6,586 4,548 5,526 4,510 2,734 8.70%
  YoY % -46.25% 27.45% 44.81% -17.70% 22.53% 64.96% -
  Horiz. % 165.03% 307.02% 240.89% 166.35% 202.12% 164.96% 100.00%
Tax Rate 31.20 % 27.06 % 28.32 % 17.64 % 25.18 % -0.18 % 8.68 % 23.74%
  YoY % 15.30% -4.45% 60.54% -29.94% 14,088.89% -102.07% -
  Horiz. % 359.45% 311.75% 326.27% 203.23% 290.09% -2.07% 100.00%
Total Cost 42,888 46,292 40,392 25,640 25,174 19,912 15,474 18.50%
  YoY % -7.35% 14.61% 57.54% 1.85% 26.43% 28.68% -
  Horiz. % 277.16% 299.16% 261.03% 165.70% 162.69% 128.68% 100.00%
Net Worth 50,327 47,199 42,130 36,960 36,034 31,833 26,119 11.54%
  YoY % 6.63% 12.03% 13.99% 2.57% 13.20% 21.87% -
  Horiz. % 192.68% 180.70% 161.30% 141.50% 137.96% 121.87% 100.00%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 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
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 50,327 47,199 42,130 36,960 36,034 31,833 26,119 11.54%
  YoY % 6.63% 12.03% 13.99% 2.57% 13.20% 21.87% -
  Horiz. % 192.68% 180.70% 161.30% 141.50% 137.96% 121.87% 100.00%
NOSH 333,740 333,095 165,477 164,782 165,449 164,598 146,989 14.63%
  YoY % 0.19% 101.29% 0.42% -0.40% 0.52% 11.98% -
  Horiz. % 227.05% 226.61% 112.58% 112.11% 112.56% 111.98% 100.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 9.52 % 15.35 % 14.02 % 15.06 % 18.00 % 18.47 % 15.02 % -7.31%
  YoY % -37.98% 9.49% -6.91% -16.33% -2.54% 22.97% -
  Horiz. % 63.38% 102.20% 93.34% 100.27% 119.84% 122.97% 100.00%
ROE 8.97 % 17.78 % 15.63 % 12.30 % 15.34 % 14.17 % 10.47 % -2.54%
  YoY % -49.55% 13.76% 27.07% -19.82% 8.26% 35.34% -
  Horiz. % 85.67% 169.82% 149.28% 117.48% 146.51% 135.34% 100.00%
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 14.20 16.42 28.39 18.32 18.56 14.84 12.39 2.30%
  YoY % -13.52% -42.16% 54.97% -1.29% 25.07% 19.77% -
  Horiz. % 114.61% 132.53% 229.14% 147.86% 149.80% 119.77% 100.00%
EPS 1.36 2.52 3.98 2.76 3.34 2.74 1.86 -5.08%
  YoY % -46.03% -36.68% 44.20% -17.37% 21.90% 47.31% -
  Horiz. % 73.12% 135.48% 213.98% 148.39% 179.57% 147.31% 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 0.1508 0.1417 0.2546 0.2243 0.2178 0.1934 0.1777 -2.70%
  YoY % 6.42% -44.34% 13.51% 2.98% 12.62% 8.84% -
  Horiz. % 84.86% 79.74% 143.28% 126.22% 122.57% 108.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 14.20 16.39 14.08 9.04 9.20 7.32 5.46 17.25%
  YoY % -13.36% 16.41% 55.75% -1.74% 25.68% 34.07% -
  Horiz. % 260.07% 300.18% 257.88% 165.57% 168.50% 134.07% 100.00%
EPS 1.36 2.52 1.97 1.36 1.66 1.35 0.82 8.79%
  YoY % -46.03% 27.92% 44.85% -18.07% 22.96% 64.63% -
  Horiz. % 165.85% 307.32% 240.24% 165.85% 202.44% 164.63% 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 0.1508 0.1414 0.1262 0.1107 0.1080 0.0954 0.0783 11.53%
  YoY % 6.65% 12.04% 14.00% 2.50% 13.21% 21.84% -
  Horiz. % 192.59% 180.59% 161.17% 141.38% 137.93% 121.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.2150 0.2200 0.2300 0.1200 0.1000 0.1000 0.1400 -
P/RPS 1.51 1.34 0.81 0.66 0.54 0.67 1.13 4.95%
  YoY % 12.69% 65.43% 22.73% 22.22% -19.40% -40.71% -
  Horiz. % 133.63% 118.58% 71.68% 58.41% 47.79% 59.29% 100.00%
P/EPS 15.90 8.73 5.78 4.35 2.99 3.65 7.53 13.25%
  YoY % 82.13% 51.04% 32.87% 45.48% -18.08% -51.53% -
  Horiz. % 211.16% 115.94% 76.76% 57.77% 39.71% 48.47% 100.00%
EY 6.29 11.45 17.30 23.00 33.40 27.40 13.29 -11.71%
  YoY % -45.07% -33.82% -24.78% -31.14% 21.90% 106.17% -
  Horiz. % 47.33% 86.16% 130.17% 173.06% 251.32% 206.17% 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 1.43 1.55 0.90 0.53 0.46 0.52 0.79 10.39%
  YoY % -7.74% 72.22% 69.81% 15.22% -11.54% -34.18% -
  Horiz. % 181.01% 196.20% 113.92% 67.09% 58.23% 65.82% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 21/03/13 22/03/12 23/03/11 24/03/10 30/03/09 26/03/08 28/03/07 -
Price 0.2150 0.2600 0.2200 0.1300 0.0800 0.0800 0.1400 -
P/RPS 1.51 1.58 0.77 0.71 0.43 0.54 1.13 4.95%
  YoY % -4.43% 105.19% 8.45% 65.12% -20.37% -52.21% -
  Horiz. % 133.63% 139.82% 68.14% 62.83% 38.05% 47.79% 100.00%
P/EPS 15.90 10.32 5.53 4.71 2.40 2.92 7.53 13.25%
  YoY % 54.07% 86.62% 17.41% 96.25% -17.81% -61.22% -
  Horiz. % 211.16% 137.05% 73.44% 62.55% 31.87% 38.78% 100.00%
EY 6.29 9.69 18.09 21.23 41.75 34.25 13.29 -11.71%
  YoY % -35.09% -46.43% -14.79% -49.15% 21.90% 157.71% -
  Horiz. % 47.33% 72.91% 136.12% 159.74% 314.15% 257.71% 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 1.43 1.83 0.86 0.58 0.37 0.41 0.79 10.39%
  YoY % -21.86% 112.79% 48.28% 56.76% -9.76% -48.10% -
  Horiz. % 181.01% 231.65% 108.86% 73.42% 46.84% 51.90% 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.
 


 

177  171  475  1473 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 ARMADA 0.5250.00 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 HSI-H8F 0.34-0.08 
 HSI-C7K 0.37+0.055 
 VELESTO 0.395+0.015 
 LAMBO 0.035-0.005 
 PUC 0.0550.00 
 MLAB 0.0650.00 
Partners & Brokers