Highlights

[GREENYB] YoY Quarter Result on 2009-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Jun-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 30-Apr-2009  [#3]
Profit Trend QoQ -     -40.18%    YoY -     -55.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 16,359 15,054 14,539 8,930 14,594 10,161 0 -
  YoY % 8.67% 3.54% 62.81% -38.81% 43.63% 0.00% -
  Horiz. % 161.00% 148.15% 143.09% 87.89% 143.63% 100.00% -
PBT 3,681 3,699 5,892 1,732 4,533 2,840 0 -
  YoY % -0.49% -37.22% 240.18% -61.79% 59.61% 0.00% -
  Horiz. % 129.61% 130.25% 207.46% 60.99% 159.61% 100.00% -
Tax -1,092 -964 -1,747 -453 -1,682 -709 0 -
  YoY % -13.28% 44.82% -285.65% 73.07% -137.24% 0.00% -
  Horiz. % 154.02% 135.97% 246.40% 63.89% 237.24% 100.00% -
NP 2,589 2,735 4,145 1,279 2,851 2,131 0 -
  YoY % -5.34% -34.02% 224.08% -55.14% 33.79% 0.00% -
  Horiz. % 121.49% 128.34% 194.51% 60.02% 133.79% 100.00% -
NP to SH 2,589 2,735 4,147 1,279 2,851 2,131 0 -
  YoY % -5.34% -34.05% 224.24% -55.14% 33.79% 0.00% -
  Horiz. % 121.49% 128.34% 194.60% 60.02% 133.79% 100.00% -
Tax Rate 29.67 % 26.06 % 29.65 % 26.15 % 37.11 % 24.96 % - % -
  YoY % 13.85% -12.11% 13.38% -29.53% 48.68% 0.00% -
  Horiz. % 118.87% 104.41% 118.79% 104.77% 148.68% 100.00% -
Total Cost 13,770 12,319 10,394 7,651 11,743 8,030 0 -
  YoY % 11.78% 18.52% 35.85% -34.85% 46.24% 0.00% -
  Horiz. % 171.48% 153.41% 129.44% 95.28% 146.24% 100.00% -
Net Worth 49,894 44,887 41,205 36,992 34,722 28,859 - -
  YoY % 11.15% 8.93% 11.39% 6.54% 20.32% 0.00% -
  Horiz. % 172.88% 155.54% 142.78% 128.18% 120.32% 100.00% -
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 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
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 49,894 44,887 41,205 36,992 34,722 28,859 - -
  YoY % 11.15% 8.93% 11.39% 6.54% 20.32% 0.00% -
  Horiz. % 172.88% 155.54% 142.78% 128.18% 120.32% 100.00% -
NOSH 333,740 165,757 165,219 163,974 164,797 152,214 - -
  YoY % 101.34% 0.33% 0.76% -0.50% 8.27% 0.00% -
  Horiz. % 219.26% 108.90% 108.54% 107.73% 108.27% 100.00% -
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 15.83 % 18.17 % 28.51 % 14.32 % 19.54 % 20.97 % - % -
  YoY % -12.88% -36.27% 99.09% -26.71% -6.82% 0.00% -
  Horiz. % 75.49% 86.65% 135.96% 68.29% 93.18% 100.00% -
ROE 5.19 % 6.09 % 10.06 % 3.46 % 8.21 % 7.38 % - % -
  YoY % -14.78% -39.46% 190.75% -57.86% 11.25% 0.00% -
  Horiz. % 70.33% 82.52% 136.31% 46.88% 111.25% 100.00% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 4.90 9.08 8.80 5.45 8.86 6.68 - -
  YoY % -46.04% 3.18% 61.47% -38.49% 32.63% 0.00% -
  Horiz. % 73.35% 135.93% 131.74% 81.59% 132.63% 100.00% -
EPS 0.78 1.65 2.51 0.78 1.73 1.40 0.00 -
  YoY % -52.73% -34.26% 221.79% -54.91% 23.57% 0.00% -
  Horiz. % 55.71% 117.86% 179.29% 55.71% 123.57% 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 0.1495 0.2708 0.2494 0.2256 0.2107 0.1896 - -
  YoY % -44.79% 8.58% 10.55% 7.07% 11.13% 0.00% -
  Horiz. % 78.85% 142.83% 131.54% 118.99% 111.13% 100.00% -
Adjusted Per Share Value based on latest NOSH - 330,434
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 4.90 4.51 4.36 2.68 4.37 3.04 - -
  YoY % 8.65% 3.44% 62.69% -38.67% 43.75% 0.00% -
  Horiz. % 161.18% 148.36% 143.42% 88.16% 143.75% 100.00% -
EPS 0.78 0.82 1.24 0.38 0.85 0.64 0.00 -
  YoY % -4.88% -33.87% 226.32% -55.29% 32.81% 0.00% -
  Horiz. % 121.88% 128.12% 193.75% 59.38% 132.81% 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 0.1495 0.1345 0.1235 0.1108 0.1040 0.0865 - -
  YoY % 11.15% 8.91% 11.46% 6.54% 20.23% 0.00% -
  Horiz. % 172.83% 155.49% 142.77% 128.09% 120.23% 100.00% -
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 - -
Price 0.2300 0.2500 0.1300 0.1900 0.0900 0.1300 0.0000 -
P/RPS 4.69 2.75 1.48 3.49 1.02 1.95 0.00 -
  YoY % 70.55% 85.81% -57.59% 242.16% -47.69% 0.00% -
  Horiz. % 240.51% 141.03% 75.90% 178.97% 52.31% 100.00% -
P/EPS 29.65 15.15 5.18 24.36 5.20 9.29 0.00 -
  YoY % 95.71% 192.47% -78.74% 368.46% -44.03% 0.00% -
  Horiz. % 319.16% 163.08% 55.76% 262.22% 55.97% 100.00% -
EY 3.37 6.60 19.31 4.11 19.22 10.77 0.00 -
  YoY % -48.94% -65.82% 369.83% -78.62% 78.46% 0.00% -
  Horiz. % 31.29% 61.28% 179.29% 38.16% 178.46% 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 1.54 0.92 0.52 0.84 0.43 0.69 0.00 -
  YoY % 67.39% 76.92% -38.10% 95.35% -37.68% 0.00% -
  Horiz. % 223.19% 133.33% 75.36% 121.74% 62.32% 100.00% -
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 22/06/12 23/06/11 30/06/10 23/06/09 24/06/08 21/06/07 - -
Price 0.2300 0.2400 0.1300 0.0900 0.0900 0.1200 0.0000 -
P/RPS 4.69 2.64 1.48 1.65 1.02 1.80 0.00 -
  YoY % 77.65% 78.38% -10.30% 61.76% -43.33% 0.00% -
  Horiz. % 260.56% 146.67% 82.22% 91.67% 56.67% 100.00% -
P/EPS 29.65 14.55 5.18 11.54 5.20 8.57 0.00 -
  YoY % 103.78% 180.89% -55.11% 121.92% -39.32% 0.00% -
  Horiz. % 345.97% 169.78% 60.44% 134.66% 60.68% 100.00% -
EY 3.37 6.87 19.31 8.67 19.22 11.67 0.00 -
  YoY % -50.95% -64.42% 122.72% -54.89% 64.70% 0.00% -
  Horiz. % 28.88% 58.87% 165.47% 74.29% 164.70% 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 1.54 0.89 0.52 0.40 0.43 0.63 0.00 -
  YoY % 73.03% 71.15% 30.00% -6.98% -31.75% 0.00% -
  Horiz. % 244.44% 141.27% 82.54% 63.49% 68.25% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. The Bonuses of Airasia Windfall Profit
Partners & Brokers