Highlights

[GREENYB] YoY Cumulative Quarter Result on 2009-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jan-2009  [#2]
Profit Trend QoQ -     342.08%    YoY -     22.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 27,343 23,489 15,093 15,350 12,211 9,104 0 -
  YoY % 16.41% 55.63% -1.67% 25.71% 34.13% 0.00% -
  Horiz. % 300.34% 258.01% 165.78% 168.61% 134.13% 100.00% -
PBT 5,754 4,594 2,760 3,693 2,251 1,497 0 -
  YoY % 25.25% 66.45% -25.26% 64.06% 50.37% 0.00% -
  Horiz. % 384.37% 306.88% 184.37% 246.69% 150.37% 100.00% -
Tax -1,557 -1,301 -487 -930 4 -130 0 -
  YoY % -19.68% -167.15% 47.63% -23,350.00% 103.08% 0.00% -
  Horiz. % 1,197.69% 1,000.77% 374.62% 715.38% -3.08% 100.00% -
NP 4,197 3,293 2,273 2,763 2,255 1,367 0 -
  YoY % 27.45% 44.87% -17.73% 22.53% 64.96% 0.00% -
  Horiz. % 307.02% 240.89% 166.28% 202.12% 164.96% 100.00% -
NP to SH 4,197 3,293 2,274 2,763 2,255 1,367 0 -
  YoY % 27.45% 44.81% -17.70% 22.53% 64.96% 0.00% -
  Horiz. % 307.02% 240.89% 166.35% 202.12% 164.96% 100.00% -
Tax Rate 27.06 % 28.32 % 17.64 % 25.18 % -0.18 % 8.68 % - % -
  YoY % -4.45% 60.54% -29.94% 14,088.89% -102.07% 0.00% -
  Horiz. % 311.75% 326.27% 203.23% 290.09% -2.07% 100.00% -
Total Cost 23,146 20,196 12,820 12,587 9,956 7,737 0 -
  YoY % 14.61% 57.54% 1.85% 26.43% 28.68% 0.00% -
  Horiz. % 299.16% 261.03% 165.70% 162.69% 128.68% 100.00% -
Net Worth 47,199 42,130 36,960 36,034 31,833 26,119 - -
  YoY % 12.03% 13.99% 2.57% 13.20% 21.87% 0.00% -
  Horiz. % 180.70% 161.30% 141.50% 137.96% 121.87% 100.00% -
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 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
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 47,199 42,130 36,960 36,034 31,833 26,119 - -
  YoY % 12.03% 13.99% 2.57% 13.20% 21.87% 0.00% -
  Horiz. % 180.70% 161.30% 141.50% 137.96% 121.87% 100.00% -
NOSH 333,095 165,477 164,782 165,449 164,598 146,989 - -
  YoY % 101.29% 0.42% -0.40% 0.52% 11.98% 0.00% -
  Horiz. % 226.61% 112.58% 112.11% 112.56% 111.98% 100.00% -
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 15.35 % 14.02 % 15.06 % 18.00 % 18.47 % 15.02 % - % -
  YoY % 9.49% -6.91% -16.33% -2.54% 22.97% 0.00% -
  Horiz. % 102.20% 93.34% 100.27% 119.84% 122.97% 100.00% -
ROE 8.89 % 7.82 % 6.15 % 7.67 % 7.08 % 5.23 % - % -
  YoY % 13.68% 27.15% -19.82% 8.33% 35.37% 0.00% -
  Horiz. % 169.98% 149.52% 117.59% 146.65% 135.37% 100.00% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 8.21 14.19 9.16 9.28 7.42 6.19 - -
  YoY % -42.14% 54.91% -1.29% 25.07% 19.87% 0.00% -
  Horiz. % 132.63% 229.24% 147.98% 149.92% 119.87% 100.00% -
EPS 1.26 1.99 1.38 1.67 1.37 0.93 0.00 -
  YoY % -36.68% 44.20% -17.37% 21.90% 47.31% 0.00% -
  Horiz. % 135.48% 213.98% 148.39% 179.57% 147.31% 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 0.1417 0.2546 0.2243 0.2178 0.1934 0.1777 - -
  YoY % -44.34% 13.51% 2.98% 12.62% 8.84% 0.00% -
  Horiz. % 79.74% 143.28% 126.22% 122.57% 108.84% 100.00% -
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 8.19 7.04 4.52 4.60 3.66 2.73 - -
  YoY % 16.34% 55.75% -1.74% 25.68% 34.07% 0.00% -
  Horiz. % 300.00% 257.88% 165.57% 168.50% 134.07% 100.00% -
EPS 1.26 0.99 0.68 0.83 0.68 0.41 0.00 -
  YoY % 27.27% 45.59% -18.07% 22.06% 65.85% 0.00% -
  Horiz. % 307.32% 241.46% 165.85% 202.44% 165.85% 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 0.1414 0.1262 0.1107 0.1080 0.0954 0.0783 - -
  YoY % 12.04% 14.00% 2.50% 13.21% 21.84% 0.00% -
  Horiz. % 180.59% 161.17% 141.38% 137.93% 121.84% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 - -
Price 0.2200 0.2300 0.1200 0.1000 0.1000 0.1400 0.0000 -
P/RPS 2.68 1.62 1.31 1.08 1.35 2.26 0.00 -
  YoY % 65.43% 23.66% 21.30% -20.00% -40.27% 0.00% -
  Horiz. % 118.58% 71.68% 57.96% 47.79% 59.73% 100.00% -
P/EPS 17.46 11.56 8.70 5.99 7.30 15.05 0.00 -
  YoY % 51.04% 32.87% 45.24% -17.95% -51.50% 0.00% -
  Horiz. % 116.01% 76.81% 57.81% 39.80% 48.50% 100.00% -
EY 5.73 8.65 11.50 16.70 13.70 6.64 0.00 -
  YoY % -33.76% -24.78% -31.14% 21.90% 106.33% 0.00% -
  Horiz. % 86.30% 130.27% 173.19% 251.51% 206.33% 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 1.55 0.90 0.53 0.46 0.52 0.79 0.00 -
  YoY % 72.22% 69.81% 15.22% -11.54% -34.18% 0.00% -
  Horiz. % 196.20% 113.92% 67.09% 58.23% 65.82% 100.00% -
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 22/03/12 23/03/11 24/03/10 30/03/09 26/03/08 28/03/07 - -
Price 0.2600 0.2200 0.1300 0.0800 0.0800 0.1400 0.0000 -
P/RPS 3.17 1.55 1.42 0.86 1.08 2.26 0.00 -
  YoY % 104.52% 9.15% 65.12% -20.37% -52.21% 0.00% -
  Horiz. % 140.27% 68.58% 62.83% 38.05% 47.79% 100.00% -
P/EPS 20.63 11.06 9.42 4.79 5.84 15.05 0.00 -
  YoY % 86.53% 17.41% 96.66% -17.98% -61.20% 0.00% -
  Horiz. % 137.08% 73.49% 62.59% 31.83% 38.80% 100.00% -
EY 4.85 9.05 10.62 20.88 17.13 6.64 0.00 -
  YoY % -46.41% -14.78% -49.14% 21.89% 157.98% 0.00% -
  Horiz. % 73.04% 136.30% 159.94% 314.46% 257.98% 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 1.83 0.86 0.58 0.37 0.41 0.79 0.00 -
  YoY % 112.79% 48.28% 56.76% -9.76% -48.10% 0.00% -
  Horiz. % 231.65% 108.86% 73.42% 46.84% 51.90% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

412  384  592  1005 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.15-0.03 
 IRIS 0.31+0.03 
 BINTAI 0.62+0.085 
 INIX 0.265-0.02 
 MTOUCHE 0.06+0.01 
 CONNECT 0.17+0.03 
 DOLPHIN-WB 0.035+0.03 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS