Highlights

[GREENYB] YoY Annualized Quarter Result on 2011-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     19.12%    YoY -     179.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 28,208 35,484 47,144 54,300 32,096 17,672 17,456 8.32%
  YoY % -20.51% -24.73% -13.18% 69.18% 81.62% 1.24% -
  Horiz. % 161.59% 203.28% 270.07% 311.07% 183.87% 101.24% 100.00%
PBT 480 4,312 9,332 11,920 4,460 1,784 3,464 -28.05%
  YoY % -88.87% -53.79% -21.71% 167.26% 150.00% -48.50% -
  Horiz. % 13.86% 124.48% 269.40% 344.11% 128.75% 51.50% 100.00%
Tax -240 -1,268 -2,440 -3,136 -1,316 -548 -964 -20.68%
  YoY % 81.07% 48.03% 22.19% -138.30% -140.15% 43.15% -
  Horiz. % 24.90% 131.54% 253.11% 325.31% 136.51% 56.85% 100.00%
NP 240 3,044 6,892 8,784 3,144 1,236 2,500 -32.32%
  YoY % -92.12% -55.83% -21.54% 179.39% 154.37% -50.56% -
  Horiz. % 9.60% 121.76% 275.68% 351.36% 125.76% 49.44% 100.00%
NP to SH 240 3,044 6,892 8,784 3,144 1,236 2,500 -32.32%
  YoY % -92.12% -55.83% -21.54% 179.39% 154.37% -50.56% -
  Horiz. % 9.60% 121.76% 275.68% 351.36% 125.76% 49.44% 100.00%
Tax Rate 50.00 % 29.41 % 26.15 % 26.31 % 29.51 % 30.72 % 27.83 % 10.25%
  YoY % 70.01% 12.47% -0.61% -10.84% -3.94% 10.38% -
  Horiz. % 179.66% 105.68% 93.96% 94.54% 106.04% 110.38% 100.00%
Total Cost 27,968 32,440 40,252 45,516 28,952 16,436 14,956 10.99%
  YoY % -13.79% -19.41% -11.57% 57.21% 76.15% 9.90% -
  Horiz. % 187.00% 216.90% 269.14% 304.33% 193.58% 109.90% 100.00%
Net Worth 56,535 54,065 53,131 48,528 42,525 36,982 36,661 7.48%
  YoY % 4.57% 1.76% 9.49% 14.11% 14.99% 0.88% -
  Horiz. % 154.21% 147.47% 144.93% 132.37% 116.00% 100.88% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 266 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 111.25 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 56,535 54,065 53,131 48,528 42,525 36,982 36,661 7.48%
  YoY % 4.57% 1.76% 9.49% 14.11% 14.99% 0.88% -
  Horiz. % 154.21% 147.47% 144.93% 132.37% 116.00% 100.88% 100.00%
NOSH 333,740 333,740 333,740 166,363 163,750 162,631 164,473 12.51%
  YoY % 0.00% 0.00% 100.61% 1.60% 0.69% -1.12% -
  Horiz. % 202.91% 202.91% 202.91% 101.15% 99.56% 98.88% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 0.85 % 8.58 % 14.62 % 16.18 % 9.80 % 6.99 % 14.32 % -37.53%
  YoY % -90.09% -41.31% -9.64% 65.10% 40.20% -51.19% -
  Horiz. % 5.94% 59.92% 102.09% 112.99% 68.44% 48.81% 100.00%
ROE 0.42 % 5.63 % 12.97 % 18.10 % 7.39 % 3.34 % 6.82 % -37.15%
  YoY % -92.54% -56.59% -28.34% 144.93% 121.26% -51.03% -
  Horiz. % 6.16% 82.55% 190.18% 265.40% 108.36% 48.97% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 8.45 10.63 14.13 32.64 19.60 10.87 10.61 -3.72%
  YoY % -20.51% -24.77% -56.71% 66.53% 80.31% 2.45% -
  Horiz. % 79.64% 100.19% 133.18% 307.63% 184.73% 102.45% 100.00%
EPS 0.08 0.92 2.08 5.28 1.92 0.76 1.52 -38.77%
  YoY % -91.30% -55.77% -60.61% 175.00% 152.63% -50.00% -
  Horiz. % 5.26% 60.53% 136.84% 347.37% 126.32% 50.00% 100.00%
DPS 0.08 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. % 100.00% - - - - - -
NAPS 0.1694 0.1620 0.1592 0.2917 0.2597 0.2274 0.2229 -4.47%
  YoY % 4.57% 1.76% -45.42% 12.32% 14.20% 2.02% -
  Horiz. % 76.00% 72.68% 71.42% 130.87% 116.51% 102.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 8.45 10.63 14.13 16.27 9.62 5.30 5.23 8.32%
  YoY % -20.51% -24.77% -13.15% 69.13% 81.51% 1.34% -
  Horiz. % 161.57% 203.25% 270.17% 311.09% 183.94% 101.34% 100.00%
EPS 0.08 0.92 2.08 2.63 0.94 0.37 0.75 -31.12%
  YoY % -91.30% -55.77% -20.91% 179.79% 154.05% -50.67% -
  Horiz. % 10.67% 122.67% 277.33% 350.67% 125.33% 49.33% 100.00%
DPS 0.08 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. % 100.00% - - - - - -
NAPS 0.1694 0.1620 0.1592 0.1454 0.1274 0.1108 0.1098 7.49%
  YoY % 4.57% 1.76% 9.49% 14.13% 14.98% 0.91% -
  Horiz. % 154.28% 147.54% 144.99% 132.42% 116.03% 100.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.4550 0.2000 0.2500 0.2200 0.1600 0.1200 0.1000 -
P/RPS 5.38 1.88 1.77 0.67 0.82 1.10 0.94 33.73%
  YoY % 186.17% 6.21% 164.18% -18.29% -25.45% 17.02% -
  Horiz. % 572.34% 200.00% 188.30% 71.28% 87.23% 117.02% 100.00%
P/EPS 632.72 21.93 12.11 4.17 8.33 15.79 6.58 113.97%
  YoY % 2,785.18% 81.09% 190.41% -49.94% -47.25% 139.97% -
  Horiz. % 9,615.80% 333.28% 184.04% 63.37% 126.60% 239.97% 100.00%
EY 0.16 4.56 8.26 24.00 12.00 6.33 15.20 -53.17%
  YoY % -96.49% -44.79% -65.58% 100.00% 89.57% -58.36% -
  Horiz. % 1.05% 30.00% 54.34% 157.89% 78.95% 41.64% 100.00%
DY 0.18 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. % 100.00% - - - - - -
P/NAPS 2.69 1.23 1.57 0.75 0.62 0.53 0.45 34.70%
  YoY % 118.70% -21.66% 109.33% 20.97% 16.98% 17.78% -
  Horiz. % 597.78% 273.33% 348.89% 166.67% 137.78% 117.78% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 23/12/14 18/12/13 20/12/12 23/12/11 23/12/10 22/12/09 22/12/08 -
Price 0.3450 0.2350 0.2200 0.2000 0.1900 0.1200 0.1000 -
P/RPS 4.08 2.21 1.56 0.61 0.97 1.10 0.94 27.70%
  YoY % 84.62% 41.67% 155.74% -37.11% -11.82% 17.02% -
  Horiz. % 434.04% 235.11% 165.96% 64.89% 103.19% 117.02% 100.00%
P/EPS 479.75 25.77 10.65 3.79 9.90 15.79 6.58 104.33%
  YoY % 1,761.66% 141.97% 181.00% -61.72% -37.30% 139.97% -
  Horiz. % 7,291.03% 391.64% 161.85% 57.60% 150.46% 239.97% 100.00%
EY 0.21 3.88 9.39 26.40 10.11 6.33 15.20 -51.00%
  YoY % -94.59% -58.68% -64.43% 161.13% 59.72% -58.36% -
  Horiz. % 1.38% 25.53% 61.78% 173.68% 66.51% 41.64% 100.00%
DY 0.23 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. % 100.00% - - - - - -
P/NAPS 2.04 1.45 1.38 0.69 0.73 0.53 0.45 28.63%
  YoY % 40.69% 5.07% 100.00% -5.48% 37.74% 17.78% -
  Horiz. % 453.33% 322.22% 306.67% 153.33% 162.22% 117.78% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

445  326  630  1114 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.18-0.01 
 EURO 1.10-0.11 
 VSOLAR 0.02+0.005 
 FINTEC 0.035+0.005 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.21+0.02 
 EDARAN 1.18+0.275 
 FOCUS 0.04+0.005 
 KNM 0.19-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
7. 下跌股:优乐 99仙支撑 南洋行家论股
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS