Highlights

[GREENYB] YoY Annualized Quarter 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 QoQ -     -14.45%    YoY -     82.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers