Highlights

[GREENYB] YoY Annualized Quarter Result on 2013-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 18-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -21.81%    YoY -     -36.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 37,300 44,255 51,729 47,770 55,704 48,239 38,494 -0.52%
  YoY % -15.72% -14.45% 8.29% -14.24% 15.48% 25.32% -
  Horiz. % 96.90% 114.97% 134.38% 124.10% 144.71% 125.32% 100.00%
PBT 3,684 5,979 8,857 7,315 11,248 9,576 9,650 -14.82%
  YoY % -38.38% -32.49% 21.08% -34.97% 17.46% -0.77% -
  Horiz. % 38.18% 61.96% 91.78% 75.80% 116.56% 99.23% 100.00%
Tax -1,075 -1,582 -2,366 -2,071 -2,991 -2,192 -2,326 -12.06%
  YoY % 32.05% 33.14% -14.24% 30.76% -36.45% 5.76% -
  Horiz. % 46.22% 68.01% 101.72% 89.04% 128.59% 94.24% 100.00%
NP 2,609 4,397 6,491 5,244 8,257 7,384 7,324 -15.79%
  YoY % -40.66% -32.26% 23.78% -36.49% 11.82% 0.82% -
  Horiz. % 35.62% 60.04% 88.63% 71.60% 112.74% 100.82% 100.00%
NP to SH 2,609 4,397 6,491 5,244 8,257 7,374 7,324 -15.79%
  YoY % -40.66% -32.26% 23.78% -36.49% 11.97% 0.68% -
  Horiz. % 35.62% 60.04% 88.63% 71.60% 112.74% 100.68% 100.00%
Tax Rate 29.18 % 26.46 % 26.71 % 28.31 % 26.59 % 22.89 % 24.10 % 3.24%
  YoY % 10.28% -0.94% -5.65% 6.47% 16.16% -5.02% -
  Horiz. % 121.08% 109.79% 110.83% 117.47% 110.33% 94.98% 100.00%
Total Cost 34,691 39,858 45,238 42,526 47,447 40,855 31,170 1.80%
  YoY % -12.96% -11.89% 6.38% -10.37% 16.14% 31.07% -
  Horiz. % 111.30% 127.87% 145.13% 136.43% 152.22% 131.07% 100.00%
Net Worth 57,531 57,160 56,565 53,157 51,475 46,492 42,020 5.37%
  YoY % 0.65% 1.05% 6.41% 3.27% 10.72% 10.64% -
  Horiz. % 136.92% 136.03% 134.61% 126.50% 122.50% 110.64% 100.00%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - 3,342 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 40.48 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 57,531 57,160 56,565 53,157 51,475 46,492 42,020 5.37%
  YoY % 0.65% 1.05% 6.41% 3.27% 10.72% 10.64% -
  Horiz. % 136.92% 136.03% 134.61% 126.50% 122.50% 110.64% 100.00%
NOSH 333,740 333,106 334,308 332,857 334,257 166,879 164,849 12.46%
  YoY % 0.19% -0.36% 0.44% -0.42% 100.30% 1.23% -
  Horiz. % 202.45% 202.07% 202.80% 201.92% 202.77% 101.23% 100.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 6.99 % 9.94 % 12.55 % 10.98 % 14.82 % 15.31 % 19.03 % -15.36%
  YoY % -29.68% -20.80% 14.30% -25.91% -3.20% -19.55% -
  Horiz. % 36.73% 52.23% 65.95% 57.70% 77.88% 80.45% 100.00%
ROE 4.53 % 7.69 % 11.48 % 9.87 % 16.04 % 15.86 % 17.43 % -20.10%
  YoY % -41.09% -33.01% 16.31% -38.47% 1.13% -9.01% -
  Horiz. % 25.99% 44.12% 65.86% 56.63% 92.03% 90.99% 100.00%
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 11.15 13.29 15.47 14.35 16.67 28.91 23.35 -11.58%
  YoY % -16.10% -14.09% 7.80% -13.92% -42.34% 23.81% -
  Horiz. % 47.75% 56.92% 66.25% 61.46% 71.39% 123.81% 100.00%
EPS 0.78 1.32 1.95 1.57 2.47 4.43 4.44 -25.14%
  YoY % -40.91% -32.31% 24.20% -36.44% -44.24% -0.23% -
  Horiz. % 17.57% 29.73% 43.92% 35.36% 55.63% 99.77% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1720 0.1716 0.1692 0.1597 0.1540 0.2786 0.2549 -6.34%
  YoY % 0.23% 1.42% 5.95% 3.70% -44.72% 9.30% -
  Horiz. % 67.48% 67.32% 66.38% 62.65% 60.42% 109.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 11.15 13.26 15.50 14.31 16.69 14.45 11.53 -0.56%
  YoY % -15.91% -14.45% 8.32% -14.26% 15.50% 25.33% -
  Horiz. % 96.70% 115.00% 134.43% 124.11% 144.75% 125.33% 100.00%
EPS 0.78 1.32 1.94 1.57 2.47 2.21 2.19 -15.79%
  YoY % -40.91% -31.96% 23.57% -36.44% 11.76% 0.91% -
  Horiz. % 35.62% 60.27% 88.58% 71.69% 112.79% 100.91% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1720 0.1713 0.1695 0.1593 0.1542 0.1393 0.1259 5.33%
  YoY % 0.41% 1.06% 6.40% 3.31% 10.70% 10.64% -
  Horiz. % 136.62% 136.06% 134.63% 126.53% 122.48% 110.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.2250 0.2550 0.3350 0.1950 0.2200 0.4200 0.1500 -
P/RPS 2.02 1.92 2.17 1.36 1.32 1.45 0.64 21.09%
  YoY % 5.21% -11.52% 59.56% 3.03% -8.97% 126.56% -
  Horiz. % 315.62% 300.00% 339.06% 212.50% 206.25% 226.56% 100.00%
P/EPS 29.79 19.32 17.25 12.38 8.91 9.50 3.38 43.68%
  YoY % 54.19% 12.00% 39.34% 38.95% -6.21% 181.07% -
  Horiz. % 881.36% 571.60% 510.35% 366.27% 263.61% 281.07% 100.00%
EY 3.36 5.18 5.80 8.08 11.23 10.52 29.62 -30.40%
  YoY % -35.14% -10.69% -28.22% -28.05% 6.75% -64.48% -
  Horiz. % 11.34% 17.49% 19.58% 27.28% 37.91% 35.52% 100.00%
DY 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.31 1.49 1.98 1.22 1.43 1.51 0.59 14.20%
  YoY % -12.08% -24.75% 62.30% -14.69% -5.30% 155.93% -
  Horiz. % 222.03% 252.54% 335.59% 206.78% 242.37% 255.93% 100.00%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 22/09/16 29/09/15 29/09/14 18/09/13 21/09/12 21/09/11 30/09/10 -
Price 0.2300 0.2050 0.4400 0.1900 0.2000 0.1900 0.1500 -
P/RPS 2.06 1.54 2.84 1.32 1.20 0.66 0.64 21.49%
  YoY % 33.77% -45.77% 115.15% 10.00% 81.82% 3.13% -
  Horiz. % 321.88% 240.62% 443.75% 206.25% 187.50% 103.13% 100.00%
P/EPS 30.46 15.53 22.66 12.06 8.10 4.30 3.38 44.21%
  YoY % 96.14% -31.47% 87.89% 48.89% 88.37% 27.22% -
  Horiz. % 901.18% 459.47% 670.41% 356.80% 239.64% 127.22% 100.00%
EY 3.28 6.44 4.41 8.29 12.35 23.26 29.62 -30.68%
  YoY % -49.07% 46.03% -46.80% -32.87% -46.90% -21.47% -
  Horiz. % 11.07% 21.74% 14.89% 27.99% 41.69% 78.53% 100.00%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.34 1.19 2.60 1.19 1.30 0.68 0.59 14.64%
  YoY % 12.61% -54.23% 118.49% -8.46% 91.18% 15.25% -
  Horiz. % 227.12% 201.69% 440.68% 201.69% 220.34% 115.25% 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.
 


 

123  123  418  1632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.52-0.005 
 SAPNRG 0.295-0.005 
 NETX 0.025+0.005 
 VELESTO 0.39+0.01 
 MLAB 0.0650.00 
 PUC 0.0550.00 
 PA 0.065+0.005 
 GPACKET-WB 0.3450.00 
 HSI-H8F 0.375-0.045 
 JAG 0.0350.00 
Partners & Brokers