Highlights

[GREENYB] YoY Cumulative Quarter Result on 2013-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     122.96%    YoY -     -25.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 28,857 29,131 38,994 39,744 43,702 38,543 29,632 -0.44%
  YoY % -0.94% -25.29% -1.89% -9.06% 13.39% 30.07% -
  Horiz. % 97.38% 98.31% 131.59% 134.13% 147.48% 130.07% 100.00%
PBT 4,283 3,690 7,418 6,708 9,435 8,293 8,652 -11.05%
  YoY % 16.07% -50.26% 10.58% -28.90% 13.77% -4.15% -
  Horiz. % 49.50% 42.65% 85.74% 77.53% 109.05% 95.85% 100.00%
Tax -1,495 -1,027 -1,971 -1,678 -2,649 -2,265 -2,234 -6.47%
  YoY % -45.57% 47.89% -17.46% 36.66% -16.95% -1.39% -
  Horiz. % 66.92% 45.97% 88.23% 75.11% 118.58% 101.39% 100.00%
NP 2,788 2,663 5,447 5,030 6,786 6,028 6,418 -12.96%
  YoY % 4.69% -51.11% 8.29% -25.88% 12.57% -6.08% -
  Horiz. % 43.44% 41.49% 84.87% 78.37% 105.73% 93.92% 100.00%
NP to SH 2,788 2,663 5,447 5,030 6,786 6,028 6,421 -12.97%
  YoY % 4.69% -51.11% 8.29% -25.88% 12.57% -6.12% -
  Horiz. % 43.42% 41.47% 84.83% 78.34% 105.68% 93.88% 100.00%
Tax Rate 34.91 % 27.83 % 26.57 % 25.01 % 28.08 % 27.31 % 25.82 % 5.15%
  YoY % 25.44% 4.74% 6.24% -10.93% 2.82% 5.77% -
  Horiz. % 135.21% 107.78% 102.90% 96.86% 108.75% 105.77% 100.00%
Total Cost 26,069 26,468 33,547 34,714 36,916 32,515 23,214 1.95%
  YoY % -1.51% -21.10% -3.36% -5.96% 13.54% 40.07% -
  Horiz. % 112.30% 114.02% 144.51% 149.54% 159.02% 140.07% 100.00%
Net Worth 57,503 55,534 55,400 53,098 49,894 44,969 41,167 5.72%
  YoY % 3.55% 0.24% 4.34% 6.42% 10.95% 9.24% -
  Horiz. % 139.68% 134.90% 134.58% 128.98% 121.20% 109.24% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 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
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 57,503 55,534 55,400 53,098 49,894 44,969 41,167 5.72%
  YoY % 3.55% 0.24% 4.34% 6.42% 10.95% 9.24% -
  Horiz. % 139.68% 134.90% 134.58% 128.98% 121.20% 109.24% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 166,060 165,064 12.44%
  YoY % 0.00% 0.00% 0.00% 0.00% 100.97% 0.60% -
  Horiz. % 202.19% 202.19% 202.19% 202.19% 202.19% 100.60% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 9.66 % 9.14 % 13.97 % 12.66 % 15.53 % 15.64 % 21.66 % -12.58%
  YoY % 5.69% -34.57% 10.35% -18.48% -0.70% -27.79% -
  Horiz. % 44.60% 42.20% 64.50% 58.45% 71.70% 72.21% 100.00%
ROE 4.85 % 4.80 % 9.83 % 9.47 % 13.60 % 13.40 % 15.60 % -17.68%
  YoY % 1.04% -51.17% 3.80% -30.37% 1.49% -14.10% -
  Horiz. % 31.09% 30.77% 63.01% 60.71% 87.18% 85.90% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 8.65 8.73 11.68 11.91 13.09 23.21 17.95 -11.45%
  YoY % -0.92% -25.26% -1.93% -9.01% -43.60% 29.30% -
  Horiz. % 48.19% 48.64% 65.07% 66.35% 72.92% 129.30% 100.00%
EPS 0.84 0.80 1.63 1.51 2.03 3.63 3.89 -22.53%
  YoY % 5.00% -50.92% 7.95% -25.62% -44.08% -6.68% -
  Horiz. % 21.59% 20.57% 41.90% 38.82% 52.19% 93.32% 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 0.1723 0.1664 0.1660 0.1591 0.1495 0.2708 0.2494 -5.97%
  YoY % 3.55% 0.24% 4.34% 6.42% -44.79% 8.58% -
  Horiz. % 69.09% 66.72% 66.56% 63.79% 59.94% 108.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 8.65 8.73 11.68 11.91 13.09 11.55 8.88 -0.44%
  YoY % -0.92% -25.26% -1.93% -9.01% 13.33% 30.07% -
  Horiz. % 97.41% 98.31% 131.53% 134.12% 147.41% 130.07% 100.00%
EPS 0.84 0.80 1.63 1.51 2.03 1.81 1.92 -12.86%
  YoY % 5.00% -50.92% 7.95% -25.62% 12.15% -5.73% -
  Horiz. % 43.75% 41.67% 84.90% 78.65% 105.73% 94.27% 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 0.1723 0.1664 0.1660 0.1591 0.1495 0.1347 0.1234 5.72%
  YoY % 3.55% 0.24% 4.34% 6.42% 10.99% 9.16% -
  Horiz. % 139.63% 134.85% 134.52% 128.93% 121.15% 109.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.2550 0.2700 0.2500 0.1900 0.2300 0.2500 0.1300 -
P/RPS 2.95 3.09 2.14 1.60 1.76 1.08 0.72 26.47%
  YoY % -4.53% 44.39% 33.75% -9.09% 62.96% 50.00% -
  Horiz. % 409.72% 429.17% 297.22% 222.22% 244.44% 150.00% 100.00%
P/EPS 30.52 33.84 15.32 12.61 11.31 6.89 3.34 44.54%
  YoY % -9.81% 120.89% 21.49% 11.49% 64.15% 106.29% -
  Horiz. % 913.77% 1,013.17% 458.68% 377.54% 338.62% 206.29% 100.00%
EY 3.28 2.96 6.53 7.93 8.84 14.52 29.92 -30.80%
  YoY % 10.81% -54.67% -17.65% -10.29% -39.12% -51.47% -
  Horiz. % 10.96% 9.89% 21.82% 26.50% 29.55% 48.53% 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 1.48 1.62 1.51 1.19 1.54 0.92 0.52 19.03%
  YoY % -8.64% 7.28% 26.89% -22.73% 67.39% 76.92% -
  Horiz. % 284.62% 311.54% 290.38% 228.85% 296.15% 176.92% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 21/06/16 25/06/15 24/06/14 20/06/13 22/06/12 23/06/11 30/06/10 -
Price 0.2600 0.2150 0.2850 0.2000 0.2300 0.2400 0.1300 -
P/RPS 3.01 2.46 2.44 1.68 1.76 1.03 0.72 26.90%
  YoY % 22.36% 0.82% 45.24% -4.55% 70.87% 43.06% -
  Horiz. % 418.06% 341.67% 338.89% 233.33% 244.44% 143.06% 100.00%
P/EPS 31.12 26.94 17.46 13.27 11.31 6.61 3.34 45.01%
  YoY % 15.52% 54.30% 31.57% 17.33% 71.10% 97.90% -
  Horiz. % 931.74% 806.59% 522.75% 397.31% 338.62% 197.90% 100.00%
EY 3.21 3.71 5.73 7.54 8.84 15.13 29.92 -31.04%
  YoY % -13.48% -35.25% -24.01% -14.71% -41.57% -49.43% -
  Horiz. % 10.73% 12.40% 19.15% 25.20% 29.55% 50.57% 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 1.51 1.29 1.72 1.26 1.54 0.89 0.52 19.42%
  YoY % 17.05% -25.00% 36.51% -18.18% 73.03% 71.15% -
  Horiz. % 290.38% 248.08% 330.77% 242.31% 296.15% 171.15% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers