Highlights

[GREENYB] YoY Cumulative Quarter Result on 2012-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     91.12%    YoY -     27.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 24,636 23,700 23,700 27,343 23,489 15,093 15,350 9.92%
  YoY % 3.95% 0.00% -13.32% 16.41% 55.63% -1.67% -
  Horiz. % 160.50% 154.40% 154.40% 178.13% 153.02% 98.33% 100.00%
PBT 4,920 3,279 3,279 5,754 4,594 2,760 3,693 5.90%
  YoY % 50.05% 0.00% -43.01% 25.25% 66.45% -25.26% -
  Horiz. % 133.23% 88.79% 88.79% 155.81% 124.40% 74.74% 100.00%
Tax -1,345 -1,023 -1,023 -1,557 -1,301 -487 -930 7.65%
  YoY % -31.48% 0.00% 34.30% -19.68% -167.15% 47.63% -
  Horiz. % 144.62% 110.00% 110.00% 167.42% 139.89% 52.37% 100.00%
NP 3,575 2,256 2,256 4,197 3,293 2,273 2,763 5.29%
  YoY % 58.47% 0.00% -46.25% 27.45% 44.87% -17.73% -
  Horiz. % 129.39% 81.65% 81.65% 151.90% 119.18% 82.27% 100.00%
NP to SH 3,575 2,256 2,256 4,197 3,293 2,274 2,763 5.29%
  YoY % 58.47% 0.00% -46.25% 27.45% 44.81% -17.70% -
  Horiz. % 129.39% 81.65% 81.65% 151.90% 119.18% 82.30% 100.00%
Tax Rate 27.34 % 31.20 % 31.20 % 27.06 % 28.32 % 17.64 % 25.18 % 1.66%
  YoY % -12.37% 0.00% 15.30% -4.45% 60.54% -29.94% -
  Horiz. % 108.58% 123.91% 123.91% 107.47% 112.47% 70.06% 100.00%
Total Cost 21,061 21,444 21,444 23,146 20,196 12,820 12,587 10.84%
  YoY % -1.79% 0.00% -7.35% 14.61% 57.54% 1.85% -
  Horiz. % 167.32% 170.37% 170.37% 183.89% 160.45% 101.85% 100.00%
Net Worth 64,578 - 50,327 47,199 42,130 36,960 36,034 12.37%
  YoY % 0.00% 0.00% 6.63% 12.03% 13.99% 2.57% -
  Horiz. % 179.21% 0.00% 139.66% 130.98% 116.92% 102.57% 100.00%
Dividend
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 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
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 64,578 - 50,327 47,199 42,130 36,960 36,034 12.37%
  YoY % 0.00% 0.00% 6.63% 12.03% 13.99% 2.57% -
  Horiz. % 179.21% 0.00% 139.66% 130.98% 116.92% 102.57% 100.00%
NOSH 333,740 333,740 333,740 333,095 165,477 164,782 165,449 15.06%
  YoY % 0.00% 0.00% 0.19% 101.29% 0.42% -0.40% -
  Horiz. % 201.72% 201.72% 201.72% 201.33% 100.02% 99.60% 100.00%
Ratio Analysis
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 14.51 % 9.52 % 9.52 % 15.35 % 14.02 % 15.06 % 18.00 % -4.22%
  YoY % 52.42% 0.00% -37.98% 9.49% -6.91% -16.33% -
  Horiz. % 80.61% 52.89% 52.89% 85.28% 77.89% 83.67% 100.00%
ROE 5.54 % - % 4.48 % 8.89 % 7.82 % 6.15 % 7.67 % -6.30%
  YoY % 0.00% 0.00% -49.61% 13.68% 27.15% -19.82% -
  Horiz. % 72.23% 0.00% 58.41% 115.91% 101.96% 80.18% 100.00%
Per Share
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 7.38 7.10 7.10 8.21 14.19 9.16 9.28 -4.48%
  YoY % 3.94% 0.00% -13.52% -42.14% 54.91% -1.29% -
  Horiz. % 79.53% 76.51% 76.51% 88.47% 152.91% 98.71% 100.00%
EPS 1.07 0.68 0.68 1.26 1.99 1.38 1.67 -8.51%
  YoY % 57.35% 0.00% -46.03% -36.68% 44.20% -17.37% -
  Horiz. % 64.07% 40.72% 40.72% 75.45% 119.16% 82.63% 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 0.1935 - 0.1508 0.1417 0.2546 0.2243 0.2178 -2.34%
  YoY % 0.00% 0.00% 6.42% -44.34% 13.51% 2.98% -
  Horiz. % 88.84% 0.00% 69.24% 65.06% 116.90% 102.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 7.38 7.10 7.10 8.19 7.04 4.52 4.60 9.91%
  YoY % 3.94% 0.00% -13.31% 16.34% 55.75% -1.74% -
  Horiz. % 160.43% 154.35% 154.35% 178.04% 153.04% 98.26% 100.00%
EPS 1.07 0.68 0.68 1.26 0.99 0.68 0.83 5.21%
  YoY % 57.35% 0.00% -46.03% 27.27% 45.59% -18.07% -
  Horiz. % 128.92% 81.93% 81.93% 151.81% 119.28% 81.93% 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 0.1935 - 0.1508 0.1414 0.1262 0.1107 0.1080 12.36%
  YoY % 0.00% 0.00% 6.65% 12.04% 14.00% 2.50% -
  Horiz. % 179.17% 0.00% 139.63% 130.93% 116.85% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/14 29/03/13 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.2050 0.2000 0.2150 0.2200 0.2300 0.1200 0.1000 -
P/RPS 2.78 2.82 3.03 2.68 1.62 1.31 1.08 20.80%
  YoY % -1.42% -6.93% 13.06% 65.43% 23.66% 21.30% -
  Horiz. % 257.41% 261.11% 280.56% 248.15% 150.00% 121.30% 100.00%
P/EPS 19.14 29.59 31.81 17.46 11.56 8.70 5.99 26.14%
  YoY % -35.32% -6.98% 82.19% 51.04% 32.87% 45.24% -
  Horiz. % 319.53% 493.99% 531.05% 291.49% 192.99% 145.24% 100.00%
EY 5.23 3.38 3.14 5.73 8.65 11.50 16.70 -20.71%
  YoY % 54.73% 7.64% -45.20% -33.76% -24.78% -31.14% -
  Horiz. % 31.32% 20.24% 18.80% 34.31% 51.80% 68.86% 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 1.06 0.00 1.43 1.55 0.90 0.53 0.46 18.16%
  YoY % 0.00% 0.00% -7.74% 72.22% 69.81% 15.22% -
  Horiz. % 230.43% 0.00% 310.87% 336.96% 195.65% 115.22% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/14 - 21/03/13 22/03/12 23/03/11 24/03/10 30/03/09 -
Price 0.2400 0.0000 0.2150 0.2600 0.2200 0.1300 0.0800 -
P/RPS 3.25 0.00 3.03 3.17 1.55 1.42 0.86 30.44%
  YoY % 0.00% 0.00% -4.42% 104.52% 9.15% 65.12% -
  Horiz. % 377.91% 0.00% 352.33% 368.60% 180.23% 165.12% 100.00%
P/EPS 22.40 0.00 31.81 20.63 11.06 9.42 4.79 36.12%
  YoY % 0.00% 0.00% 54.19% 86.53% 17.41% 96.66% -
  Horiz. % 467.64% 0.00% 664.09% 430.69% 230.90% 196.66% 100.00%
EY 4.46 0.00 3.14 4.85 9.05 10.62 20.88 -26.55%
  YoY % 0.00% 0.00% -35.26% -46.41% -14.78% -49.14% -
  Horiz. % 21.36% 0.00% 15.04% 23.23% 43.34% 50.86% 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 1.24 0.00 1.43 1.83 0.86 0.58 0.37 27.35%
  YoY % 0.00% 0.00% -21.86% 112.79% 48.28% 56.76% -
  Horiz. % 335.14% 0.00% 386.49% 494.59% 232.43% 156.76% 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.
 


 

162  193  456  1394 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.335-0.01 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 MYEG 1.37-0.02 
 HSI-C5A 0.285-0.105 
 SAPNRG-WA 0.14-0.005 
 HSI-C5D 0.265-0.075 
 DAYANG 1.31-0.02 
 HSI-H6F 0.255+0.035 
 HIBISCS 1.07-0.03 
Partners & Brokers