Highlights

[GREENYB] YoY Annualized Quarter Result on 2013-03-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     0.00%    YoY -     -46.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 40,350 31,564 49,272 47,400 54,686 46,978 30,186 4.95%
  YoY % 27.84% -35.94% 3.95% -13.32% 16.41% 55.63% -
  Horiz. % 133.67% 104.57% 163.23% 157.03% 181.16% 155.63% 100.00%
PBT 9,360 3,220 9,840 6,558 11,508 9,188 5,520 9.20%
  YoY % 190.68% -67.28% 50.05% -43.01% 25.25% 66.45% -
  Horiz. % 169.57% 58.33% 178.26% 118.80% 208.48% 166.45% 100.00%
Tax -3,194 -960 -2,690 -2,046 -3,114 -2,602 -974 21.88%
  YoY % -232.71% 64.31% -31.48% 34.30% -19.68% -167.15% -
  Horiz. % 327.93% 98.56% 276.18% 210.06% 319.71% 267.15% 100.00%
NP 6,166 2,260 7,150 4,512 8,394 6,586 4,546 5.21%
  YoY % 172.83% -68.39% 58.47% -46.25% 27.45% 44.87% -
  Horiz. % 135.64% 49.71% 157.28% 99.25% 184.65% 144.87% 100.00%
NP to SH 6,166 2,260 7,150 4,512 8,394 6,586 4,548 5.20%
  YoY % 172.83% -68.39% 58.47% -46.25% 27.45% 44.81% -
  Horiz. % 135.58% 49.69% 157.21% 99.21% 184.56% 144.81% 100.00%
Tax Rate 34.12 % 29.81 % 27.34 % 31.20 % 27.06 % 28.32 % 17.64 % 11.62%
  YoY % 14.46% 9.03% -12.37% 15.30% -4.45% 60.54% -
  Horiz. % 193.42% 168.99% 154.99% 176.87% 153.40% 160.54% 100.00%
Total Cost 34,184 29,304 42,122 42,888 46,292 40,392 25,640 4.91%
  YoY % 16.65% -30.43% -1.79% -7.35% 14.61% 57.54% -
  Horiz. % 133.32% 114.29% 164.28% 167.27% 180.55% 157.54% 100.00%
Net Worth 57,970 53,999 64,578 - 47,199 42,130 36,960 7.79%
  YoY % 7.35% -16.38% 0.00% 0.00% 12.03% 13.99% -
  Horiz. % 156.84% 146.10% 174.72% 0.00% 127.70% 113.99% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 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
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 57,970 53,999 64,578 - 47,199 42,130 36,960 7.79%
  YoY % 7.35% -16.38% 0.00% 0.00% 12.03% 13.99% -
  Horiz. % 156.84% 146.10% 174.72% 0.00% 127.70% 113.99% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,095 165,477 164,782 12.48%
  YoY % 0.00% 0.00% 0.00% 0.19% 101.29% 0.42% -
  Horiz. % 202.53% 202.53% 202.53% 202.53% 202.14% 100.42% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 15.28 % 7.16 % 14.51 % 9.52 % 15.35 % 14.02 % 15.06 % 0.24%
  YoY % 113.41% -50.65% 52.42% -37.98% 9.49% -6.91% -
  Horiz. % 101.46% 47.54% 96.35% 63.21% 101.93% 93.09% 100.00%
ROE 10.64 % 4.19 % 11.07 % - % 17.78 % 15.63 % 12.30 % -2.39%
  YoY % 153.94% -62.15% 0.00% 0.00% 13.76% 27.07% -
  Horiz. % 86.50% 34.07% 90.00% 0.00% 144.55% 127.07% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 12.09 9.46 14.76 14.20 16.42 28.39 18.32 -6.69%
  YoY % 27.80% -35.91% 3.94% -13.52% -42.16% 54.97% -
  Horiz. % 65.99% 51.64% 80.57% 77.51% 89.63% 154.97% 100.00%
EPS 1.84 0.68 2.14 1.36 2.52 3.98 2.76 -6.53%
  YoY % 170.59% -68.22% 57.35% -46.03% -36.68% 44.20% -
  Horiz. % 66.67% 24.64% 77.54% 49.28% 91.30% 144.20% 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 0.1737 0.1618 0.1935 - 0.1417 0.2546 0.2243 -4.17%
  YoY % 7.35% -16.38% 0.00% 0.00% -44.34% 13.51% -
  Horiz. % 77.44% 72.14% 86.27% 0.00% 63.17% 113.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 12.09 9.46 14.76 14.20 16.39 14.08 9.04 4.96%
  YoY % 27.80% -35.91% 3.94% -13.36% 16.41% 55.75% -
  Horiz. % 133.74% 104.65% 163.27% 157.08% 181.31% 155.75% 100.00%
EPS 1.84 0.68 2.14 1.36 2.52 1.97 1.36 5.16%
  YoY % 170.59% -68.22% 57.35% -46.03% 27.92% 44.85% -
  Horiz. % 135.29% 50.00% 157.35% 100.00% 185.29% 144.85% 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 0.1737 0.1618 0.1935 - 0.1414 0.1262 0.1107 7.79%
  YoY % 7.35% -16.38% 0.00% 0.00% 12.04% 14.00% -
  Horiz. % 156.91% 146.16% 174.80% 0.00% 127.73% 114.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 29/03/13 31/01/12 31/01/11 29/01/10 -
Price 0.2150 0.3250 0.2050 0.2000 0.2200 0.2300 0.1200 -
P/RPS 1.78 3.44 1.39 1.41 1.34 0.81 0.66 17.97%
  YoY % -48.26% 147.48% -1.42% 5.22% 65.43% 22.73% -
  Horiz. % 269.70% 521.21% 210.61% 213.64% 203.03% 122.73% 100.00%
P/EPS 11.64 47.99 9.57 14.79 8.73 5.78 4.35 17.82%
  YoY % -75.74% 401.46% -35.29% 69.42% 51.04% 32.87% -
  Horiz. % 267.59% 1,103.22% 220.00% 340.00% 200.69% 132.87% 100.00%
EY 8.59 2.08 10.45 6.76 11.45 17.30 23.00 -15.13%
  YoY % 312.98% -80.10% 54.59% -40.96% -33.82% -24.78% -
  Horiz. % 37.35% 9.04% 45.43% 29.39% 49.78% 75.22% 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 1.24 2.01 1.06 0.00 1.55 0.90 0.53 15.21%
  YoY % -38.31% 89.62% 0.00% 0.00% 72.22% 69.81% -
  Horiz. % 233.96% 379.25% 200.00% 0.00% 292.45% 169.81% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 19/03/15 24/03/14 - 22/03/12 23/03/11 24/03/10 -
Price 0.2350 0.2900 0.2400 0.0000 0.2600 0.2200 0.1300 -
P/RPS 1.94 3.07 1.63 0.00 1.58 0.77 0.71 18.23%
  YoY % -36.81% 88.34% 0.00% 0.00% 105.19% 8.45% -
  Horiz. % 273.24% 432.39% 229.58% 0.00% 222.54% 108.45% 100.00%
P/EPS 12.72 42.83 11.20 0.00 10.32 5.53 4.71 18.00%
  YoY % -70.30% 282.41% 0.00% 0.00% 86.62% 17.41% -
  Horiz. % 270.06% 909.34% 237.79% 0.00% 219.11% 117.41% 100.00%
EY 7.86 2.34 8.93 0.00 9.69 18.09 21.23 -15.26%
  YoY % 235.90% -73.80% 0.00% 0.00% -46.43% -14.79% -
  Horiz. % 37.02% 11.02% 42.06% 0.00% 45.64% 85.21% 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 1.35 1.79 1.24 0.00 1.83 0.86 0.58 15.11%
  YoY % -24.58% 44.35% 0.00% 0.00% 112.79% 48.28% -
  Horiz. % 232.76% 308.62% 213.79% 0.00% 315.52% 148.28% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers