Highlights

[GREENYB] YoY Cumulative Quarter Result on 2013-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     30.93%    YoY -     -46.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 20,175 15,782 24,636 23,700 27,343 23,489 15,093 4.95%
  YoY % 27.84% -35.94% 3.95% -13.32% 16.41% 55.63% -
  Horiz. % 133.67% 104.57% 163.23% 157.03% 181.16% 155.63% 100.00%
PBT 4,680 1,610 4,920 3,279 5,754 4,594 2,760 9.20%
  YoY % 190.68% -67.28% 50.05% -43.01% 25.25% 66.45% -
  Horiz. % 169.57% 58.33% 178.26% 118.80% 208.48% 166.45% 100.00%
Tax -1,597 -480 -1,345 -1,023 -1,557 -1,301 -487 21.88%
  YoY % -232.71% 64.31% -31.48% 34.30% -19.68% -167.15% -
  Horiz. % 327.93% 98.56% 276.18% 210.06% 319.71% 267.15% 100.00%
NP 3,083 1,130 3,575 2,256 4,197 3,293 2,273 5.21%
  YoY % 172.83% -68.39% 58.47% -46.25% 27.45% 44.87% -
  Horiz. % 135.64% 49.71% 157.28% 99.25% 184.65% 144.87% 100.00%
NP to SH 3,083 1,130 3,575 2,256 4,197 3,293 2,274 5.20%
  YoY % 172.83% -68.39% 58.47% -46.25% 27.45% 44.81% -
  Horiz. % 135.58% 49.69% 157.21% 99.21% 184.56% 144.81% 100.00%
Tax Rate 34.12 % 29.81 % 27.34 % 31.20 % 27.06 % 28.32 % 17.64 % 11.62%
  YoY % 14.46% 9.03% -12.37% 15.30% -4.45% 60.54% -
  Horiz. % 193.42% 168.99% 154.99% 176.87% 153.40% 160.54% 100.00%
Total Cost 17,092 14,652 21,061 21,444 23,146 20,196 12,820 4.91%
  YoY % 16.65% -30.43% -1.79% -7.35% 14.61% 57.54% -
  Horiz. % 133.32% 114.29% 164.28% 167.27% 180.55% 157.54% 100.00%
Net Worth 57,970 53,999 64,578 50,327 47,199 42,130 36,960 7.79%
  YoY % 7.35% -16.38% 28.32% 6.63% 12.03% 13.99% -
  Horiz. % 156.84% 146.10% 174.72% 136.17% 127.70% 113.99% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 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
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 57,970 53,999 64,578 50,327 47,199 42,130 36,960 7.79%
  YoY % 7.35% -16.38% 28.32% 6.63% 12.03% 13.99% -
  Horiz. % 156.84% 146.10% 174.72% 136.17% 127.70% 113.99% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,095 165,477 164,782 12.48%
  YoY % 0.00% 0.00% 0.00% 0.19% 101.29% 0.42% -
  Horiz. % 202.53% 202.53% 202.53% 202.53% 202.14% 100.42% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 15.28 % 7.16 % 14.51 % 9.52 % 15.35 % 14.02 % 15.06 % 0.24%
  YoY % 113.41% -50.65% 52.42% -37.98% 9.49% -6.91% -
  Horiz. % 101.46% 47.54% 96.35% 63.21% 101.93% 93.09% 100.00%
ROE 5.32 % 2.09 % 5.54 % 4.48 % 8.89 % 7.82 % 6.15 % -2.39%
  YoY % 154.55% -62.27% 23.66% -49.61% 13.68% 27.15% -
  Horiz. % 86.50% 33.98% 90.08% 72.85% 144.55% 127.15% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 6.05 4.73 7.38 7.10 8.21 14.19 9.16 -6.68%
  YoY % 27.91% -35.91% 3.94% -13.52% -42.14% 54.91% -
  Horiz. % 66.05% 51.64% 80.57% 77.51% 89.63% 154.91% 100.00%
EPS 0.92 0.34 1.07 0.68 1.26 1.99 1.38 -6.53%
  YoY % 170.59% -68.22% 57.35% -46.03% -36.68% 44.20% -
  Horiz. % 66.67% 24.64% 77.54% 49.28% 91.30% 144.20% 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 0.1737 0.1618 0.1935 0.1508 0.1417 0.2546 0.2243 -4.17%
  YoY % 7.35% -16.38% 28.32% 6.42% -44.34% 13.51% -
  Horiz. % 77.44% 72.14% 86.27% 67.23% 63.17% 113.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 6.05 4.73 7.38 7.10 8.19 7.04 4.52 4.98%
  YoY % 27.91% -35.91% 3.94% -13.31% 16.34% 55.75% -
  Horiz. % 133.85% 104.65% 163.27% 157.08% 181.19% 155.75% 100.00%
EPS 0.92 0.34 1.07 0.68 1.26 0.99 0.68 5.16%
  YoY % 170.59% -68.22% 57.35% -46.03% 27.27% 45.59% -
  Horiz. % 135.29% 50.00% 157.35% 100.00% 185.29% 145.59% 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 0.1737 0.1618 0.1935 0.1508 0.1414 0.1262 0.1107 7.79%
  YoY % 7.35% -16.38% 28.32% 6.65% 12.04% 14.00% -
  Horiz. % 156.91% 146.16% 174.80% 136.22% 127.73% 114.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.2150 0.3250 0.2050 0.2150 0.2200 0.2300 0.1200 -
P/RPS 3.56 6.87 2.78 3.03 2.68 1.62 1.31 18.12%
  YoY % -48.18% 147.12% -8.25% 13.06% 65.43% 23.66% -
  Horiz. % 271.76% 524.43% 212.21% 231.30% 204.58% 123.66% 100.00%
P/EPS 23.27 95.99 19.14 31.81 17.46 11.56 8.70 17.81%
  YoY % -75.76% 401.52% -39.83% 82.19% 51.04% 32.87% -
  Horiz. % 267.47% 1,103.33% 220.00% 365.63% 200.69% 132.87% 100.00%
EY 4.30 1.04 5.23 3.14 5.73 8.65 11.50 -15.12%
  YoY % 313.46% -80.11% 66.56% -45.20% -33.76% -24.78% -
  Horiz. % 37.39% 9.04% 45.48% 27.30% 49.83% 75.22% 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 2.01 1.06 1.43 1.55 0.90 0.53 15.21%
  YoY % -38.31% 89.62% -25.87% -7.74% 72.22% 69.81% -
  Horiz. % 233.96% 379.25% 200.00% 269.81% 292.45% 169.81% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 19/03/15 24/03/14 21/03/13 22/03/12 23/03/11 24/03/10 -
Price 0.2350 0.2900 0.2400 0.2150 0.2600 0.2200 0.1300 -
P/RPS 3.89 6.13 3.25 3.03 3.17 1.55 1.42 18.28%
  YoY % -36.54% 88.62% 7.26% -4.42% 104.52% 9.15% -
  Horiz. % 273.94% 431.69% 228.87% 213.38% 223.24% 109.15% 100.00%
P/EPS 25.44 85.65 22.40 31.81 20.63 11.06 9.42 18.00%
  YoY % -70.30% 282.37% -29.58% 54.19% 86.53% 17.41% -
  Horiz. % 270.06% 909.24% 237.79% 337.69% 219.00% 117.41% 100.00%
EY 3.93 1.17 4.46 3.14 4.85 9.05 10.62 -15.26%
  YoY % 235.90% -73.77% 42.04% -35.26% -46.41% -14.78% -
  Horiz. % 37.01% 11.02% 42.00% 29.57% 45.67% 85.22% 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 1.35 1.79 1.24 1.43 1.83 0.86 0.58 15.11%
  YoY % -24.58% 44.35% -13.29% -21.86% 112.79% 48.28% -
  Horiz. % 232.76% 308.62% 213.79% 246.55% 315.52% 148.28% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers