Highlights

[GREENYB] YoY Quarter Result on 2011-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 30-Apr-2011  [#3]
Profit Trend QoQ -     9.09%    YoY -     -34.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 14,358 16,044 16,359 15,054 14,539 8,930 14,594 -0.27%
  YoY % -10.51% -1.93% 8.67% 3.54% 62.81% -38.81% -
  Horiz. % 98.38% 109.94% 112.09% 103.15% 99.62% 61.19% 100.00%
PBT 2,498 3,429 3,681 3,699 5,892 1,732 4,533 -9.45%
  YoY % -27.15% -6.85% -0.49% -37.22% 240.18% -61.79% -
  Horiz. % 55.11% 75.65% 81.20% 81.60% 129.98% 38.21% 100.00%
Tax -626 -655 -1,092 -964 -1,747 -453 -1,682 -15.18%
  YoY % 4.43% 40.02% -13.28% 44.82% -285.65% 73.07% -
  Horiz. % 37.22% 38.94% 64.92% 57.31% 103.86% 26.93% 100.00%
NP 1,872 2,774 2,589 2,735 4,145 1,279 2,851 -6.77%
  YoY % -32.52% 7.15% -5.34% -34.02% 224.08% -55.14% -
  Horiz. % 65.66% 97.30% 90.81% 95.93% 145.39% 44.86% 100.00%
NP to SH 1,872 2,774 2,589 2,735 4,147 1,279 2,851 -6.77%
  YoY % -32.52% 7.15% -5.34% -34.05% 224.24% -55.14% -
  Horiz. % 65.66% 97.30% 90.81% 95.93% 145.46% 44.86% 100.00%
Tax Rate 25.06 % 19.10 % 29.67 % 26.06 % 29.65 % 26.15 % 37.11 % -6.33%
  YoY % 31.20% -35.63% 13.85% -12.11% 13.38% -29.53% -
  Horiz. % 67.53% 51.47% 79.95% 70.22% 79.90% 70.47% 100.00%
Total Cost 12,486 13,270 13,770 12,319 10,394 7,651 11,743 1.03%
  YoY % -5.91% -3.63% 11.78% 18.52% 35.85% -34.85% -
  Horiz. % 106.33% 113.00% 117.26% 104.91% 88.51% 65.15% 100.00%
Net Worth 55,400 53,098 49,894 44,887 41,205 36,992 34,722 8.09%
  YoY % 4.34% 6.42% 11.15% 8.93% 11.39% 6.54% -
  Horiz. % 159.55% 152.92% 143.69% 129.27% 118.67% 106.54% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 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
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 55,400 53,098 49,894 44,887 41,205 36,992 34,722 8.09%
  YoY % 4.34% 6.42% 11.15% 8.93% 11.39% 6.54% -
  Horiz. % 159.55% 152.92% 143.69% 129.27% 118.67% 106.54% 100.00%
NOSH 333,740 333,740 333,740 165,757 165,219 163,974 164,797 12.47%
  YoY % 0.00% 0.00% 101.34% 0.33% 0.76% -0.50% -
  Horiz. % 202.51% 202.51% 202.51% 100.58% 100.26% 99.50% 100.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 13.04 % 17.29 % 15.83 % 18.17 % 28.51 % 14.32 % 19.54 % -6.52%
  YoY % -24.58% 9.22% -12.88% -36.27% 99.09% -26.71% -
  Horiz. % 66.73% 88.49% 81.01% 92.99% 145.91% 73.29% 100.00%
ROE 3.38 % 5.22 % 5.19 % 6.09 % 10.06 % 3.46 % 8.21 % -13.74%
  YoY % -35.25% 0.58% -14.78% -39.46% 190.75% -57.86% -
  Horiz. % 41.17% 63.58% 63.22% 74.18% 122.53% 42.14% 100.00%
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 4.30 4.81 4.90 9.08 8.80 5.45 8.86 -11.35%
  YoY % -10.60% -1.84% -46.04% 3.18% 61.47% -38.49% -
  Horiz. % 48.53% 54.29% 55.30% 102.48% 99.32% 61.51% 100.00%
EPS 0.56 0.83 0.78 1.65 2.51 0.78 1.73 -17.13%
  YoY % -32.53% 6.41% -52.73% -34.26% 221.79% -54.91% -
  Horiz. % 32.37% 47.98% 45.09% 95.38% 145.09% 45.09% 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 0.1660 0.1591 0.1495 0.2708 0.2494 0.2256 0.2107 -3.89%
  YoY % 4.34% 6.42% -44.79% 8.58% 10.55% 7.07% -
  Horiz. % 78.78% 75.51% 70.95% 128.52% 118.37% 107.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 4.30 4.81 4.90 4.51 4.36 2.68 4.37 -0.27%
  YoY % -10.60% -1.84% 8.65% 3.44% 62.69% -38.67% -
  Horiz. % 98.40% 110.07% 112.13% 103.20% 99.77% 61.33% 100.00%
EPS 0.56 0.83 0.78 0.82 1.24 0.38 0.85 -6.72%
  YoY % -32.53% 6.41% -4.88% -33.87% 226.32% -55.29% -
  Horiz. % 65.88% 97.65% 91.76% 96.47% 145.88% 44.71% 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 0.1660 0.1591 0.1495 0.1345 0.1235 0.1108 0.1040 8.10%
  YoY % 4.34% 6.42% 11.15% 8.91% 11.46% 6.54% -
  Horiz. % 159.62% 152.98% 143.75% 129.33% 118.75% 106.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.2500 0.1900 0.2300 0.2500 0.1300 0.1900 0.0900 -
P/RPS 5.81 3.95 4.69 2.75 1.48 3.49 1.02 33.62%
  YoY % 47.09% -15.78% 70.55% 85.81% -57.59% 242.16% -
  Horiz. % 569.61% 387.25% 459.80% 269.61% 145.10% 342.16% 100.00%
P/EPS 44.57 22.86 29.65 15.15 5.18 24.36 5.20 43.03%
  YoY % 94.97% -22.90% 95.71% 192.47% -78.74% 368.46% -
  Horiz. % 857.12% 439.62% 570.19% 291.35% 99.62% 468.46% 100.00%
EY 2.24 4.37 3.37 6.60 19.31 4.11 19.22 -30.10%
  YoY % -48.74% 29.67% -48.94% -65.82% 369.83% -78.62% -
  Horiz. % 11.65% 22.74% 17.53% 34.34% 100.47% 21.38% 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 1.51 1.19 1.54 0.92 0.52 0.84 0.43 23.28%
  YoY % 26.89% -22.73% 67.39% 76.92% -38.10% 95.35% -
  Horiz. % 351.16% 276.74% 358.14% 213.95% 120.93% 195.35% 100.00%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 24/06/14 20/06/13 22/06/12 23/06/11 30/06/10 23/06/09 24/06/08 -
Price 0.2850 0.2000 0.2300 0.2400 0.1300 0.0900 0.0900 -
P/RPS 6.62 4.16 4.69 2.64 1.48 1.65 1.02 36.56%
  YoY % 59.13% -11.30% 77.65% 78.38% -10.30% 61.76% -
  Horiz. % 649.02% 407.84% 459.80% 258.82% 145.10% 161.76% 100.00%
P/EPS 50.81 24.06 29.65 14.55 5.18 11.54 5.20 46.19%
  YoY % 111.18% -18.85% 103.78% 180.89% -55.11% 121.92% -
  Horiz. % 977.12% 462.69% 570.19% 279.81% 99.62% 221.92% 100.00%
EY 1.97 4.16 3.37 6.87 19.31 8.67 19.22 -31.58%
  YoY % -52.64% 23.44% -50.95% -64.42% 122.72% -54.89% -
  Horiz. % 10.25% 21.64% 17.53% 35.74% 100.47% 45.11% 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 1.72 1.26 1.54 0.89 0.52 0.40 0.43 25.98%
  YoY % 36.51% -18.18% 73.03% 71.15% 30.00% -6.98% -
  Horiz. % 400.00% 293.02% 358.14% 206.98% 120.93% 93.02% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers