Highlights

[GREENYB] YoY Cumulative Quarter Result on 2010-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     635.92%    YoY -     -17.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 23,700 27,343 23,489 15,093 15,350 12,211 9,104 17.27%
  YoY % -13.32% 16.41% 55.63% -1.67% 25.71% 34.13% -
  Horiz. % 260.33% 300.34% 258.01% 165.78% 168.61% 134.13% 100.00%
PBT 3,279 5,754 4,594 2,760 3,693 2,251 1,497 13.95%
  YoY % -43.01% 25.25% 66.45% -25.26% 64.06% 50.37% -
  Horiz. % 219.04% 384.37% 306.88% 184.37% 246.69% 150.37% 100.00%
Tax -1,023 -1,557 -1,301 -487 -930 4 -130 40.99%
  YoY % 34.30% -19.68% -167.15% 47.63% -23,350.00% 103.08% -
  Horiz. % 786.92% 1,197.69% 1,000.77% 374.62% 715.38% -3.08% 100.00%
NP 2,256 4,197 3,293 2,273 2,763 2,255 1,367 8.70%
  YoY % -46.25% 27.45% 44.87% -17.73% 22.53% 64.96% -
  Horiz. % 165.03% 307.02% 240.89% 166.28% 202.12% 164.96% 100.00%
NP to SH 2,256 4,197 3,293 2,274 2,763 2,255 1,367 8.70%
  YoY % -46.25% 27.45% 44.81% -17.70% 22.53% 64.96% -
  Horiz. % 165.03% 307.02% 240.89% 166.35% 202.12% 164.96% 100.00%
Tax Rate 31.20 % 27.06 % 28.32 % 17.64 % 25.18 % -0.18 % 8.68 % 23.74%
  YoY % 15.30% -4.45% 60.54% -29.94% 14,088.89% -102.07% -
  Horiz. % 359.45% 311.75% 326.27% 203.23% 290.09% -2.07% 100.00%
Total Cost 21,444 23,146 20,196 12,820 12,587 9,956 7,737 18.50%
  YoY % -7.35% 14.61% 57.54% 1.85% 26.43% 28.68% -
  Horiz. % 277.16% 299.16% 261.03% 165.70% 162.69% 128.68% 100.00%
Net Worth 50,327 47,199 42,130 36,960 36,034 31,833 26,119 11.54%
  YoY % 6.63% 12.03% 13.99% 2.57% 13.20% 21.87% -
  Horiz. % 192.68% 180.70% 161.30% 141.50% 137.96% 121.87% 100.00%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 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
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 50,327 47,199 42,130 36,960 36,034 31,833 26,119 11.54%
  YoY % 6.63% 12.03% 13.99% 2.57% 13.20% 21.87% -
  Horiz. % 192.68% 180.70% 161.30% 141.50% 137.96% 121.87% 100.00%
NOSH 333,740 333,095 165,477 164,782 165,449 164,598 146,989 14.63%
  YoY % 0.19% 101.29% 0.42% -0.40% 0.52% 11.98% -
  Horiz. % 227.05% 226.61% 112.58% 112.11% 112.56% 111.98% 100.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 9.52 % 15.35 % 14.02 % 15.06 % 18.00 % 18.47 % 15.02 % -7.31%
  YoY % -37.98% 9.49% -6.91% -16.33% -2.54% 22.97% -
  Horiz. % 63.38% 102.20% 93.34% 100.27% 119.84% 122.97% 100.00%
ROE 4.48 % 8.89 % 7.82 % 6.15 % 7.67 % 7.08 % 5.23 % -2.54%
  YoY % -49.61% 13.68% 27.15% -19.82% 8.33% 35.37% -
  Horiz. % 85.66% 169.98% 149.52% 117.59% 146.65% 135.37% 100.00%
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 7.10 8.21 14.19 9.16 9.28 7.42 6.19 2.31%
  YoY % -13.52% -42.14% 54.91% -1.29% 25.07% 19.87% -
  Horiz. % 114.70% 132.63% 229.24% 147.98% 149.92% 119.87% 100.00%
EPS 0.68 1.26 1.99 1.38 1.67 1.37 0.93 -5.08%
  YoY % -46.03% -36.68% 44.20% -17.37% 21.90% 47.31% -
  Horiz. % 73.12% 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 0.1508 0.1417 0.2546 0.2243 0.2178 0.1934 0.1777 -2.70%
  YoY % 6.42% -44.34% 13.51% 2.98% 12.62% 8.84% -
  Horiz. % 84.86% 79.74% 143.28% 126.22% 122.57% 108.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 7.10 8.19 7.04 4.52 4.60 3.66 2.73 17.25%
  YoY % -13.31% 16.34% 55.75% -1.74% 25.68% 34.07% -
  Horiz. % 260.07% 300.00% 257.88% 165.57% 168.50% 134.07% 100.00%
EPS 0.68 1.26 0.99 0.68 0.83 0.68 0.41 8.79%
  YoY % -46.03% 27.27% 45.59% -18.07% 22.06% 65.85% -
  Horiz. % 165.85% 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 0.1508 0.1414 0.1262 0.1107 0.1080 0.0954 0.0783 11.53%
  YoY % 6.65% 12.04% 14.00% 2.50% 13.21% 21.84% -
  Horiz. % 192.59% 180.59% 161.17% 141.38% 137.93% 121.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.2150 0.2200 0.2300 0.1200 0.1000 0.1000 0.1400 -
P/RPS 3.03 2.68 1.62 1.31 1.08 1.35 2.26 5.00%
  YoY % 13.06% 65.43% 23.66% 21.30% -20.00% -40.27% -
  Horiz. % 134.07% 118.58% 71.68% 57.96% 47.79% 59.73% 100.00%
P/EPS 31.81 17.46 11.56 8.70 5.99 7.30 15.05 13.27%
  YoY % 82.19% 51.04% 32.87% 45.24% -17.95% -51.50% -
  Horiz. % 211.36% 116.01% 76.81% 57.81% 39.80% 48.50% 100.00%
EY 3.14 5.73 8.65 11.50 16.70 13.70 6.64 -11.72%
  YoY % -45.20% -33.76% -24.78% -31.14% 21.90% 106.33% -
  Horiz. % 47.29% 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 1.43 1.55 0.90 0.53 0.46 0.52 0.79 10.39%
  YoY % -7.74% 72.22% 69.81% 15.22% -11.54% -34.18% -
  Horiz. % 181.01% 196.20% 113.92% 67.09% 58.23% 65.82% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 21/03/13 22/03/12 23/03/11 24/03/10 30/03/09 26/03/08 28/03/07 -
Price 0.2150 0.2600 0.2200 0.1300 0.0800 0.0800 0.1400 -
P/RPS 3.03 3.17 1.55 1.42 0.86 1.08 2.26 5.00%
  YoY % -4.42% 104.52% 9.15% 65.12% -20.37% -52.21% -
  Horiz. % 134.07% 140.27% 68.58% 62.83% 38.05% 47.79% 100.00%
P/EPS 31.81 20.63 11.06 9.42 4.79 5.84 15.05 13.27%
  YoY % 54.19% 86.53% 17.41% 96.66% -17.98% -61.20% -
  Horiz. % 211.36% 137.08% 73.49% 62.59% 31.83% 38.80% 100.00%
EY 3.14 4.85 9.05 10.62 20.88 17.13 6.64 -11.72%
  YoY % -35.26% -46.41% -14.78% -49.14% 21.89% 157.98% -
  Horiz. % 47.29% 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 1.43 1.83 0.86 0.58 0.37 0.41 0.79 10.39%
  YoY % -21.86% 112.79% 48.28% 56.76% -9.76% -48.10% -
  Horiz. % 181.01% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers