Highlights

[GREENYB] YoY Quarter Result on 2010-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     111.04%    YoY -     224.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 16,044 16,359 15,054 14,539 8,930 14,594 10,161 7.90%
  YoY % -1.93% 8.67% 3.54% 62.81% -38.81% 43.63% -
  Horiz. % 157.90% 161.00% 148.15% 143.09% 87.89% 143.63% 100.00%
PBT 3,429 3,681 3,699 5,892 1,732 4,533 2,840 3.19%
  YoY % -6.85% -0.49% -37.22% 240.18% -61.79% 59.61% -
  Horiz. % 120.74% 129.61% 130.25% 207.46% 60.99% 159.61% 100.00%
Tax -655 -1,092 -964 -1,747 -453 -1,682 -709 -1.31%
  YoY % 40.02% -13.28% 44.82% -285.65% 73.07% -137.24% -
  Horiz. % 92.38% 154.02% 135.97% 246.40% 63.89% 237.24% 100.00%
NP 2,774 2,589 2,735 4,145 1,279 2,851 2,131 4.49%
  YoY % 7.15% -5.34% -34.02% 224.08% -55.14% 33.79% -
  Horiz. % 130.17% 121.49% 128.34% 194.51% 60.02% 133.79% 100.00%
NP to SH 2,774 2,589 2,735 4,147 1,279 2,851 2,131 4.49%
  YoY % 7.15% -5.34% -34.05% 224.24% -55.14% 33.79% -
  Horiz. % 130.17% 121.49% 128.34% 194.60% 60.02% 133.79% 100.00%
Tax Rate 19.10 % 29.67 % 26.06 % 29.65 % 26.15 % 37.11 % 24.96 % -4.36%
  YoY % -35.63% 13.85% -12.11% 13.38% -29.53% 48.68% -
  Horiz. % 76.52% 118.87% 104.41% 118.79% 104.77% 148.68% 100.00%
Total Cost 13,270 13,770 12,319 10,394 7,651 11,743 8,030 8.72%
  YoY % -3.63% 11.78% 18.52% 35.85% -34.85% 46.24% -
  Horiz. % 165.26% 171.48% 153.41% 129.44% 95.28% 146.24% 100.00%
Net Worth 53,098 49,894 44,887 41,205 36,992 34,722 28,859 10.69%
  YoY % 6.42% 11.15% 8.93% 11.39% 6.54% 20.32% -
  Horiz. % 183.99% 172.88% 155.54% 142.78% 128.18% 120.32% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 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
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 53,098 49,894 44,887 41,205 36,992 34,722 28,859 10.69%
  YoY % 6.42% 11.15% 8.93% 11.39% 6.54% 20.32% -
  Horiz. % 183.99% 172.88% 155.54% 142.78% 128.18% 120.32% 100.00%
NOSH 333,740 333,740 165,757 165,219 163,974 164,797 152,214 13.97%
  YoY % 0.00% 101.34% 0.33% 0.76% -0.50% 8.27% -
  Horiz. % 219.26% 219.26% 108.90% 108.54% 107.73% 108.27% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 17.29 % 15.83 % 18.17 % 28.51 % 14.32 % 19.54 % 20.97 % -3.16%
  YoY % 9.22% -12.88% -36.27% 99.09% -26.71% -6.82% -
  Horiz. % 82.45% 75.49% 86.65% 135.96% 68.29% 93.18% 100.00%
ROE 5.22 % 5.19 % 6.09 % 10.06 % 3.46 % 8.21 % 7.38 % -5.60%
  YoY % 0.58% -14.78% -39.46% 190.75% -57.86% 11.25% -
  Horiz. % 70.73% 70.33% 82.52% 136.31% 46.88% 111.25% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 4.81 4.90 9.08 8.80 5.45 8.86 6.68 -5.32%
  YoY % -1.84% -46.04% 3.18% 61.47% -38.49% 32.63% -
  Horiz. % 72.01% 73.35% 135.93% 131.74% 81.59% 132.63% 100.00%
EPS 0.83 0.78 1.65 2.51 0.78 1.73 1.40 -8.34%
  YoY % 6.41% -52.73% -34.26% 221.79% -54.91% 23.57% -
  Horiz. % 59.29% 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 0.1591 0.1495 0.2708 0.2494 0.2256 0.2107 0.1896 -2.88%
  YoY % 6.42% -44.79% 8.58% 10.55% 7.07% 11.13% -
  Horiz. % 83.91% 78.85% 142.83% 131.54% 118.99% 111.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 4.81 4.90 4.51 4.36 2.68 4.37 3.04 7.94%
  YoY % -1.84% 8.65% 3.44% 62.69% -38.67% 43.75% -
  Horiz. % 158.22% 161.18% 148.36% 143.42% 88.16% 143.75% 100.00%
EPS 0.83 0.78 0.82 1.24 0.38 0.85 0.64 4.42%
  YoY % 6.41% -4.88% -33.87% 226.32% -55.29% 32.81% -
  Horiz. % 129.69% 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 0.1591 0.1495 0.1345 0.1235 0.1108 0.1040 0.0865 10.68%
  YoY % 6.42% 11.15% 8.91% 11.46% 6.54% 20.23% -
  Horiz. % 183.93% 172.83% 155.49% 142.77% 128.09% 120.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.1900 0.2300 0.2500 0.1300 0.1900 0.0900 0.1300 -
P/RPS 3.95 4.69 2.75 1.48 3.49 1.02 1.95 12.47%
  YoY % -15.78% 70.55% 85.81% -57.59% 242.16% -47.69% -
  Horiz. % 202.56% 240.51% 141.03% 75.90% 178.97% 52.31% 100.00%
P/EPS 22.86 29.65 15.15 5.18 24.36 5.20 9.29 16.18%
  YoY % -22.90% 95.71% 192.47% -78.74% 368.46% -44.03% -
  Horiz. % 246.07% 319.16% 163.08% 55.76% 262.22% 55.97% 100.00%
EY 4.37 3.37 6.60 19.31 4.11 19.22 10.77 -13.95%
  YoY % 29.67% -48.94% -65.82% 369.83% -78.62% 78.46% -
  Horiz. % 40.58% 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 1.19 1.54 0.92 0.52 0.84 0.43 0.69 9.50%
  YoY % -22.73% 67.39% 76.92% -38.10% 95.35% -37.68% -
  Horiz. % 172.46% 223.19% 133.33% 75.36% 121.74% 62.32% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 20/06/13 22/06/12 23/06/11 30/06/10 23/06/09 24/06/08 21/06/07 -
Price 0.2000 0.2300 0.2400 0.1300 0.0900 0.0900 0.1200 -
P/RPS 4.16 4.69 2.64 1.48 1.65 1.02 1.80 14.97%
  YoY % -11.30% 77.65% 78.38% -10.30% 61.76% -43.33% -
  Horiz. % 231.11% 260.56% 146.67% 82.22% 91.67% 56.67% 100.00%
P/EPS 24.06 29.65 14.55 5.18 11.54 5.20 8.57 18.75%
  YoY % -18.85% 103.78% 180.89% -55.11% 121.92% -39.32% -
  Horiz. % 280.75% 345.97% 169.78% 60.44% 134.66% 60.68% 100.00%
EY 4.16 3.37 6.87 19.31 8.67 19.22 11.67 -15.78%
  YoY % 23.44% -50.95% -64.42% 122.72% -54.89% 64.70% -
  Horiz. % 35.65% 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 1.26 1.54 0.89 0.52 0.40 0.43 0.63 12.23%
  YoY % -18.18% 73.03% 71.15% 30.00% -6.98% -31.75% -
  Horiz. % 200.00% 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.
 


 

1900 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0750.00 
 WILLOW 0.4550.00 
 IRIS 0.150.00 
 BTECH 0.230.00 
 3A 0.800.00 
 TENAGA-C57 0.130.00 
Partners & Brokers