Highlights

[GREENYB] YoY Cumulative Quarter Result on 2012-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     21.68%    YoY -     11.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 44,255 51,729 47,770 55,704 48,239 38,494 27,696 8.12%
  YoY % -14.45% 8.29% -14.24% 15.48% 25.32% 38.99% -
  Horiz. % 159.79% 186.77% 172.48% 201.13% 174.17% 138.99% 100.00%
PBT 5,979 8,857 7,315 11,248 9,576 9,650 4,914 3.32%
  YoY % -32.49% 21.08% -34.97% 17.46% -0.77% 96.38% -
  Horiz. % 121.67% 180.24% 148.86% 228.90% 194.87% 196.38% 100.00%
Tax -1,582 -2,366 -2,071 -2,991 -2,192 -2,326 -901 9.83%
  YoY % 33.14% -14.24% 30.76% -36.45% 5.76% -158.16% -
  Horiz. % 175.58% 262.60% 229.86% 331.96% 243.29% 258.16% 100.00%
NP 4,397 6,491 5,244 8,257 7,384 7,324 4,013 1.53%
  YoY % -32.26% 23.78% -36.49% 11.82% 0.82% 82.51% -
  Horiz. % 109.57% 161.75% 130.68% 205.76% 184.00% 182.51% 100.00%
NP to SH 4,397 6,491 5,244 8,257 7,374 7,324 4,013 1.53%
  YoY % -32.26% 23.78% -36.49% 11.97% 0.68% 82.51% -
  Horiz. % 109.57% 161.75% 130.68% 205.76% 183.75% 182.51% 100.00%
Tax Rate 26.46 % 26.71 % 28.31 % 26.59 % 22.89 % 24.10 % 18.34 % 6.30%
  YoY % -0.94% -5.65% 6.47% 16.16% -5.02% 31.41% -
  Horiz. % 144.27% 145.64% 154.36% 144.98% 124.81% 131.41% 100.00%
Total Cost 39,858 45,238 42,526 47,447 40,855 31,170 23,683 9.06%
  YoY % -11.89% 6.38% -10.37% 16.14% 31.07% 31.61% -
  Horiz. % 168.30% 191.01% 179.56% 200.34% 172.51% 131.61% 100.00%
Net Worth 57,160 56,565 53,157 51,475 46,492 42,020 37,239 7.40%
  YoY % 1.05% 6.41% 3.27% 10.72% 10.64% 12.84% -
  Horiz. % 153.49% 151.89% 142.74% 138.23% 124.85% 112.84% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - 3,342 - - 2,477 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 134.94% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 40.48 % - % - % 61.73 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 65.58% 0.00% 0.00% 100.00%
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 57,160 56,565 53,157 51,475 46,492 42,020 37,239 7.40%
  YoY % 1.05% 6.41% 3.27% 10.72% 10.64% 12.84% -
  Horiz. % 153.49% 151.89% 142.74% 138.23% 124.85% 112.84% 100.00%
NOSH 333,106 334,308 332,857 334,257 166,879 164,849 165,144 12.40%
  YoY % -0.36% 0.44% -0.42% 100.30% 1.23% -0.18% -
  Horiz. % 201.71% 202.43% 201.56% 202.40% 101.05% 99.82% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 9.94 % 12.55 % 10.98 % 14.82 % 15.31 % 19.03 % 14.49 % -6.09%
  YoY % -20.80% 14.30% -25.91% -3.20% -19.55% 31.33% -
  Horiz. % 68.60% 86.61% 75.78% 102.28% 105.66% 131.33% 100.00%
ROE 7.69 % 11.48 % 9.87 % 16.04 % 15.86 % 17.43 % 10.78 % -5.47%
  YoY % -33.01% 16.31% -38.47% 1.13% -9.01% 61.69% -
  Horiz. % 71.34% 106.49% 91.56% 148.79% 147.12% 161.69% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 13.29 15.47 14.35 16.67 28.91 23.35 16.77 -3.80%
  YoY % -14.09% 7.80% -13.92% -42.34% 23.81% 39.24% -
  Horiz. % 79.25% 92.25% 85.57% 99.40% 172.39% 139.24% 100.00%
EPS 1.32 1.95 1.57 2.47 4.43 4.44 2.43 -9.67%
  YoY % -32.31% 24.20% -36.44% -44.24% -0.23% 82.72% -
  Horiz. % 54.32% 80.25% 64.61% 101.65% 182.30% 182.72% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% 100.00%
NAPS 0.1716 0.1692 0.1597 0.1540 0.2786 0.2549 0.2255 -4.45%
  YoY % 1.42% 5.95% 3.70% -44.72% 9.30% 13.04% -
  Horiz. % 76.10% 75.03% 70.82% 68.29% 123.55% 113.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 13.26 15.50 14.31 16.69 14.45 11.53 8.30 8.12%
  YoY % -14.45% 8.32% -14.26% 15.50% 25.33% 38.92% -
  Horiz. % 159.76% 186.75% 172.41% 201.08% 174.10% 138.92% 100.00%
EPS 1.32 1.94 1.57 2.47 2.21 2.19 1.20 1.60%
  YoY % -31.96% 23.57% -36.44% 11.76% 0.91% 82.50% -
  Horiz. % 110.00% 161.67% 130.83% 205.83% 184.17% 182.50% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.74 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 135.14% 0.00% 0.00% 100.00%
NAPS 0.1713 0.1695 0.1593 0.1542 0.1393 0.1259 0.1116 7.40%
  YoY % 1.06% 6.40% 3.31% 10.70% 10.64% 12.81% -
  Horiz. % 153.49% 151.88% 142.74% 138.17% 124.82% 112.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.2550 0.3350 0.1950 0.2200 0.4200 0.1500 0.1200 -
P/RPS 1.92 2.17 1.36 1.32 1.45 0.64 0.72 17.75%
  YoY % -11.52% 59.56% 3.03% -8.97% 126.56% -11.11% -
  Horiz. % 266.67% 301.39% 188.89% 183.33% 201.39% 88.89% 100.00%
P/EPS 19.32 17.25 12.38 8.91 9.50 3.38 4.94 25.51%
  YoY % 12.00% 39.34% 38.95% -6.21% 181.07% -31.58% -
  Horiz. % 391.09% 349.19% 250.61% 180.36% 192.31% 68.42% 100.00%
EY 5.18 5.80 8.08 11.23 10.52 29.62 20.25 -20.32%
  YoY % -10.69% -28.22% -28.05% 6.75% -64.48% 46.27% -
  Horiz. % 25.58% 28.64% 39.90% 55.46% 51.95% 146.27% 100.00%
DY 0.00 0.00 0.00 4.55 0.00 0.00 12.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 36.40% 0.00% 0.00% 100.00%
P/NAPS 1.49 1.98 1.22 1.43 1.51 0.59 0.53 18.79%
  YoY % -24.75% 62.30% -14.69% -5.30% 155.93% 11.32% -
  Horiz. % 281.13% 373.58% 230.19% 269.81% 284.91% 111.32% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 18/09/13 21/09/12 21/09/11 30/09/10 30/09/09 -
Price 0.2050 0.4400 0.1900 0.2000 0.1900 0.1500 0.1300 -
P/RPS 1.54 2.84 1.32 1.20 0.66 0.64 0.78 12.00%
  YoY % -45.77% 115.15% 10.00% 81.82% 3.13% -17.95% -
  Horiz. % 197.44% 364.10% 169.23% 153.85% 84.62% 82.05% 100.00%
P/EPS 15.53 22.66 12.06 8.10 4.30 3.38 5.35 19.43%
  YoY % -31.47% 87.89% 48.89% 88.37% 27.22% -36.82% -
  Horiz. % 290.28% 423.55% 225.42% 151.40% 80.37% 63.18% 100.00%
EY 6.44 4.41 8.29 12.35 23.26 29.62 18.69 -16.26%
  YoY % 46.03% -46.80% -32.87% -46.90% -21.47% 58.48% -
  Horiz. % 34.46% 23.60% 44.36% 66.08% 124.45% 158.48% 100.00%
DY 0.00 0.00 0.00 5.00 0.00 0.00 11.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 43.33% 0.00% 0.00% 100.00%
P/NAPS 1.19 2.60 1.19 1.30 0.68 0.59 0.58 12.72%
  YoY % -54.23% 118.49% -8.46% 91.18% 15.25% 1.72% -
  Horiz. % 205.17% 448.28% 205.17% 224.14% 117.24% 101.72% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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!
PARTNERS & BROKERS