Highlights

[GREENYB] YoY Annualized Quarter Result on 2012-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     -16.53%    YoY -     -21.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 31,420 28,208 35,484 47,144 54,300 32,096 17,672 10.06%
  YoY % 11.39% -20.51% -24.73% -13.18% 69.18% 81.62% -
  Horiz. % 177.80% 159.62% 200.79% 266.77% 307.27% 181.62% 100.00%
PBT 4,476 480 4,312 9,332 11,920 4,460 1,784 16.56%
  YoY % 832.50% -88.87% -53.79% -21.71% 167.26% 150.00% -
  Horiz. % 250.90% 26.91% 241.70% 523.09% 668.16% 250.00% 100.00%
Tax -1,800 -240 -1,268 -2,440 -3,136 -1,316 -548 21.91%
  YoY % -650.00% 81.07% 48.03% 22.19% -138.30% -140.15% -
  Horiz. % 328.47% 43.80% 231.39% 445.26% 572.26% 240.15% 100.00%
NP 2,676 240 3,044 6,892 8,784 3,144 1,236 13.73%
  YoY % 1,015.00% -92.12% -55.83% -21.54% 179.39% 154.37% -
  Horiz. % 216.50% 19.42% 246.28% 557.61% 710.68% 254.37% 100.00%
NP to SH 2,676 240 3,044 6,892 8,784 3,144 1,236 13.73%
  YoY % 1,015.00% -92.12% -55.83% -21.54% 179.39% 154.37% -
  Horiz. % 216.50% 19.42% 246.28% 557.61% 710.68% 254.37% 100.00%
Tax Rate 40.21 % 50.00 % 29.41 % 26.15 % 26.31 % 29.51 % 30.72 % 4.59%
  YoY % -19.58% 70.01% 12.47% -0.61% -10.84% -3.94% -
  Horiz. % 130.89% 162.76% 95.74% 85.12% 85.64% 96.06% 100.00%
Total Cost 28,744 27,968 32,440 40,252 45,516 28,952 16,436 9.76%
  YoY % 2.77% -13.79% -19.41% -11.57% 57.21% 76.15% -
  Horiz. % 174.88% 170.16% 197.37% 244.90% 276.93% 176.15% 100.00%
Net Worth 58,004 56,535 54,065 53,131 48,528 42,525 36,982 7.79%
  YoY % 2.60% 4.57% 1.76% 9.49% 14.11% 14.99% -
  Horiz. % 156.84% 152.87% 146.19% 143.67% 131.22% 114.99% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - 266 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 111.25 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 58,004 56,535 54,065 53,131 48,528 42,525 36,982 7.79%
  YoY % 2.60% 4.57% 1.76% 9.49% 14.11% 14.99% -
  Horiz. % 156.84% 152.87% 146.19% 143.67% 131.22% 114.99% 100.00%
NOSH 333,740 333,740 333,740 333,740 166,363 163,750 162,631 12.72%
  YoY % 0.00% 0.00% 0.00% 100.61% 1.60% 0.69% -
  Horiz. % 205.21% 205.21% 205.21% 205.21% 102.29% 100.69% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 8.52 % 0.85 % 8.58 % 14.62 % 16.18 % 9.80 % 6.99 % 3.35%
  YoY % 902.35% -90.09% -41.31% -9.64% 65.10% 40.20% -
  Horiz. % 121.89% 12.16% 122.75% 209.16% 231.47% 140.20% 100.00%
ROE 4.61 % 0.42 % 5.63 % 12.97 % 18.10 % 7.39 % 3.34 % 5.52%
  YoY % 997.62% -92.54% -56.59% -28.34% 144.93% 121.26% -
  Horiz. % 138.02% 12.57% 168.56% 388.32% 541.92% 221.26% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 9.41 8.45 10.63 14.13 32.64 19.60 10.87 -2.37%
  YoY % 11.36% -20.51% -24.77% -56.71% 66.53% 80.31% -
  Horiz. % 86.57% 77.74% 97.79% 129.99% 300.28% 180.31% 100.00%
EPS 0.80 0.08 0.92 2.08 5.28 1.92 0.76 0.86%
  YoY % 900.00% -91.30% -55.77% -60.61% 175.00% 152.63% -
  Horiz. % 105.26% 10.53% 121.05% 273.68% 694.74% 252.63% 100.00%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1738 0.1694 0.1620 0.1592 0.2917 0.2597 0.2274 -4.38%
  YoY % 2.60% 4.57% 1.76% -45.42% 12.32% 14.20% -
  Horiz. % 76.43% 74.49% 71.24% 70.01% 128.28% 114.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 9.41 8.45 10.63 14.13 16.27 9.62 5.30 10.04%
  YoY % 11.36% -20.51% -24.77% -13.15% 69.13% 81.51% -
  Horiz. % 177.55% 159.43% 200.57% 266.60% 306.98% 181.51% 100.00%
EPS 0.80 0.08 0.92 2.08 2.63 0.94 0.37 13.71%
  YoY % 900.00% -91.30% -55.77% -20.91% 179.79% 154.05% -
  Horiz. % 216.22% 21.62% 248.65% 562.16% 710.81% 254.05% 100.00%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1738 0.1694 0.1620 0.1592 0.1454 0.1274 0.1108 7.79%
  YoY % 2.60% 4.57% 1.76% 9.49% 14.13% 14.98% -
  Horiz. % 156.86% 152.89% 146.21% 143.68% 131.23% 114.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.2250 0.4550 0.2000 0.2500 0.2200 0.1600 0.1200 -
P/RPS 2.39 5.38 1.88 1.77 0.67 0.82 1.10 13.80%
  YoY % -55.58% 186.17% 6.21% 164.18% -18.29% -25.45% -
  Horiz. % 217.27% 489.09% 170.91% 160.91% 60.91% 74.55% 100.00%
P/EPS 28.06 632.72 21.93 12.11 4.17 8.33 15.79 10.05%
  YoY % -95.57% 2,785.18% 81.09% 190.41% -49.94% -47.25% -
  Horiz. % 177.71% 4,007.09% 138.89% 76.69% 26.41% 52.75% 100.00%
EY 3.56 0.16 4.56 8.26 24.00 12.00 6.33 -9.14%
  YoY % 2,125.00% -96.49% -44.79% -65.58% 100.00% 89.57% -
  Horiz. % 56.24% 2.53% 72.04% 130.49% 379.15% 189.57% 100.00%
DY 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.29 2.69 1.23 1.57 0.75 0.62 0.53 15.97%
  YoY % -52.04% 118.70% -21.66% 109.33% 20.97% 16.98% -
  Horiz. % 243.40% 507.55% 232.08% 296.23% 141.51% 116.98% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 21/12/15 23/12/14 18/12/13 20/12/12 23/12/11 23/12/10 22/12/09 -
Price 0.2200 0.3450 0.2350 0.2200 0.2000 0.1900 0.1200 -
P/RPS 2.34 4.08 2.21 1.56 0.61 0.97 1.10 13.40%
  YoY % -42.65% 84.62% 41.67% 155.74% -37.11% -11.82% -
  Horiz. % 212.73% 370.91% 200.91% 141.82% 55.45% 88.18% 100.00%
P/EPS 27.44 479.75 25.77 10.65 3.79 9.90 15.79 9.64%
  YoY % -94.28% 1,761.66% 141.97% 181.00% -61.72% -37.30% -
  Horiz. % 173.78% 3,038.32% 163.20% 67.45% 24.00% 62.70% 100.00%
EY 3.64 0.21 3.88 9.39 26.40 10.11 6.33 -8.81%
  YoY % 1,633.33% -94.59% -58.68% -64.43% 161.13% 59.72% -
  Horiz. % 57.50% 3.32% 61.30% 148.34% 417.06% 159.72% 100.00%
DY 0.00 0.23 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.27 2.04 1.45 1.38 0.69 0.73 0.53 15.67%
  YoY % -37.75% 40.69% 5.07% 100.00% -5.48% 37.74% -
  Horiz. % 239.62% 384.91% 273.58% 260.38% 130.19% 137.74% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.870.00 
 UCREST 0.150.00 
 PUC 0.1450.00 
 WILLOW 0.430.00 
 EAH-WE 0.010.00 
 IRIS 0.390.00 
 TOPGLOV-C79 0.050.00 
 BTECH 0.500.00 
 3A 0.820.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS