Highlights

[GREENYB] YoY Quarter Result on 2010-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     535.92%    YoY -     -8.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 11,914 13,768 15,465 10,675 10,986 9,245 4,963 15.70%
  YoY % -13.47% -10.97% 44.87% -2.83% 18.83% 86.28% -
  Horiz. % 240.06% 277.41% 311.61% 215.09% 221.36% 186.28% 100.00%
PBT 946 2,774 3,479 2,314 2,827 2,405 519 10.51%
  YoY % -65.90% -20.26% 50.35% -18.15% 17.55% 363.39% -
  Horiz. % 182.27% 534.49% 670.33% 445.86% 544.70% 463.39% 100.00%
Tax -413 -773 -972 -350 -689 2 -132 20.92%
  YoY % 46.57% 20.47% -177.71% 49.20% -34,550.00% 101.52% -
  Horiz. % 312.88% 585.61% 736.36% 265.15% 521.97% -1.52% 100.00%
NP 533 2,001 2,507 1,964 2,138 2,407 387 5.47%
  YoY % -73.36% -20.18% 27.65% -8.14% -11.18% 521.96% -
  Horiz. % 137.73% 517.05% 647.80% 507.49% 552.45% 621.96% 100.00%
NP to SH 533 2,001 2,507 1,965 2,138 2,407 387 5.47%
  YoY % -73.36% -20.18% 27.58% -8.09% -11.18% 521.96% -
  Horiz. % 137.73% 517.05% 647.80% 507.75% 552.45% 621.96% 100.00%
Tax Rate 43.66 % 27.87 % 27.94 % 15.13 % 24.37 % -0.08 % 25.43 % 9.42%
  YoY % 56.66% -0.25% 84.67% -37.92% 30,562.50% -100.31% -
  Horiz. % 171.69% 109.59% 109.87% 59.50% 95.83% -0.31% 100.00%
Total Cost 11,381 11,767 12,958 8,711 8,848 6,838 4,576 16.38%
  YoY % -3.28% -9.19% 48.75% -1.55% 29.39% 49.43% -
  Horiz. % 248.71% 257.15% 283.17% 190.36% 193.36% 149.43% 100.00%
Net Worth 50,327 47,256 42,270 37,037 35,819 31,884 26,449 11.31%
  YoY % 6.50% 11.80% 14.13% 3.40% 12.34% 20.55% -
  Horiz. % 190.28% 178.67% 159.81% 140.03% 135.42% 120.55% 100.00%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 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
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 50,327 47,256 42,270 37,037 35,819 31,884 26,449 11.31%
  YoY % 6.50% 11.80% 14.13% 3.40% 12.34% 20.55% -
  Horiz. % 190.28% 178.67% 159.81% 140.03% 135.42% 120.55% 100.00%
NOSH 333,740 333,499 166,026 165,126 164,461 164,863 148,846 14.39%
  YoY % 0.07% 100.87% 0.55% 0.40% -0.24% 10.76% -
  Horiz. % 224.22% 224.06% 111.54% 110.94% 110.49% 110.76% 100.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 4.47 % 14.53 % 16.21 % 18.40 % 19.46 % 26.04 % 7.80 % -8.85%
  YoY % -69.24% -10.36% -11.90% -5.45% -25.27% 233.85% -
  Horiz. % 57.31% 186.28% 207.82% 235.90% 249.49% 333.85% 100.00%
ROE 1.06 % 4.23 % 5.93 % 5.31 % 5.97 % 7.55 % 1.46 % -5.19%
  YoY % -74.94% -28.67% 11.68% -11.06% -20.93% 417.12% -
  Horiz. % 72.60% 289.73% 406.16% 363.70% 408.90% 517.12% 100.00%
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 3.57 4.13 9.31 6.46 6.68 5.61 3.33 1.17%
  YoY % -13.56% -55.64% 44.12% -3.29% 19.07% 68.47% -
  Horiz. % 107.21% 124.02% 279.58% 193.99% 200.60% 168.47% 100.00%
EPS 0.16 0.60 1.51 1.19 1.30 1.46 0.26 -7.77%
  YoY % -73.33% -60.26% 26.89% -8.46% -10.96% 461.54% -
  Horiz. % 61.54% 230.77% 580.77% 457.69% 500.00% 561.54% 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 0.1508 0.1417 0.2546 0.2243 0.2178 0.1934 0.1777 -2.70%
  YoY % 6.42% -44.34% 13.51% 2.98% 12.62% 8.84% -
  Horiz. % 84.86% 79.74% 143.28% 126.22% 122.57% 108.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 3.57 4.13 4.63 3.20 3.29 2.77 1.49 15.66%
  YoY % -13.56% -10.80% 44.69% -2.74% 18.77% 85.91% -
  Horiz. % 239.60% 277.18% 310.74% 214.77% 220.81% 185.91% 100.00%
EPS 0.16 0.60 0.75 0.59 0.64 0.72 0.12 4.91%
  YoY % -73.33% -20.00% 27.12% -7.81% -11.11% 500.00% -
  Horiz. % 133.33% 500.00% 625.00% 491.67% 533.33% 600.00% 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 0.1508 0.1416 0.1267 0.1110 0.1073 0.0955 0.0793 11.30%
  YoY % 6.50% 11.76% 14.14% 3.45% 12.36% 20.43% -
  Horiz. % 190.16% 178.56% 159.77% 139.97% 135.31% 120.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.2150 0.2200 0.2300 0.1200 0.1000 0.1000 0.1400 -
P/RPS 6.02 5.33 2.47 1.86 1.50 1.78 4.20 6.18%
  YoY % 12.95% 115.79% 32.80% 24.00% -15.73% -57.62% -
  Horiz. % 143.33% 126.90% 58.81% 44.29% 35.71% 42.38% 100.00%
P/EPS 134.62 36.67 15.23 10.08 7.69 6.85 53.85 16.48%
  YoY % 267.11% 140.77% 51.09% 31.08% 12.26% -87.28% -
  Horiz. % 249.99% 68.10% 28.28% 18.72% 14.28% 12.72% 100.00%
EY 0.74 2.73 6.57 9.92 13.00 14.60 1.86 -14.23%
  YoY % -72.89% -58.45% -33.77% -23.69% -10.96% 684.95% -
  Horiz. % 39.78% 146.77% 353.23% 533.33% 698.92% 784.95% 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 1.43 1.55 0.90 0.53 0.46 0.52 0.79 10.39%
  YoY % -7.74% 72.22% 69.81% 15.22% -11.54% -34.18% -
  Horiz. % 181.01% 196.20% 113.92% 67.09% 58.23% 65.82% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 21/03/13 22/03/12 23/03/11 24/03/10 30/03/09 26/03/08 28/03/07 -
Price 0.2150 0.2600 0.2200 0.1300 0.0800 0.0800 0.1400 -
P/RPS 6.02 6.30 2.36 2.01 1.20 1.43 4.20 6.18%
  YoY % -4.44% 166.95% 17.41% 67.50% -16.08% -65.95% -
  Horiz. % 143.33% 150.00% 56.19% 47.86% 28.57% 34.05% 100.00%
P/EPS 134.62 43.33 14.57 10.92 6.15 5.48 53.85 16.48%
  YoY % 210.69% 197.39% 33.42% 77.56% 12.23% -89.82% -
  Horiz. % 249.99% 80.46% 27.06% 20.28% 11.42% 10.18% 100.00%
EY 0.74 2.31 6.86 9.15 16.25 18.25 1.86 -14.23%
  YoY % -67.97% -66.33% -25.03% -43.69% -10.96% 881.18% -
  Horiz. % 39.78% 124.19% 368.82% 491.94% 873.66% 981.18% 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 1.43 1.83 0.86 0.58 0.37 0.41 0.79 10.39%
  YoY % -21.86% 112.79% 48.28% 56.76% -9.76% -48.10% -
  Horiz. % 181.01% 231.65% 108.86% 73.42% 46.84% 51.90% 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.
 


 

226  189  520  1333 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.32+0.01 
 SAPNRG 0.275+0.005 
 HSI-H8B 0.185-0.04 
 ARMADA 0.415+0.005 
 PERDANA 0.39+0.01 
 HSI-C7F 0.38+0.05 
 HSI-H8E 0.185-0.025 
 MESTRON 0.135+0.015 
 MTAG 0.485+0.01 
 KNM 0.440.00 
Partners & Brokers