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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers