Highlights

[GREENYB] YoY Quarter Result on 2012-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -8.88%    YoY -     -20.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 15,765 11,914 11,914 13,768 15,465 10,675 10,986 7.49%
  YoY % 32.32% 0.00% -13.47% -10.97% 44.87% -2.83% -
  Horiz. % 143.50% 108.45% 108.45% 125.32% 140.77% 97.17% 100.00%
PBT 3,842 946 946 2,774 3,479 2,314 2,827 6.32%
  YoY % 306.13% 0.00% -65.90% -20.26% 50.35% -18.15% -
  Horiz. % 135.90% 33.46% 33.46% 98.13% 123.06% 81.85% 100.00%
Tax -1,028 -413 -413 -773 -972 -350 -689 8.33%
  YoY % -148.91% 0.00% 46.57% 20.47% -177.71% 49.20% -
  Horiz. % 149.20% 59.94% 59.94% 112.19% 141.07% 50.80% 100.00%
NP 2,814 533 533 2,001 2,507 1,964 2,138 5.65%
  YoY % 427.95% 0.00% -73.36% -20.18% 27.65% -8.14% -
  Horiz. % 131.62% 24.93% 24.93% 93.59% 117.26% 91.86% 100.00%
NP to SH 2,814 533 533 2,001 2,507 1,965 2,138 5.65%
  YoY % 427.95% 0.00% -73.36% -20.18% 27.58% -8.09% -
  Horiz. % 131.62% 24.93% 24.93% 93.59% 117.26% 91.91% 100.00%
Tax Rate 26.76 % 43.66 % 43.66 % 27.87 % 27.94 % 15.13 % 24.37 % 1.89%
  YoY % -38.71% 0.00% 56.66% -0.25% 84.67% -37.92% -
  Horiz. % 109.81% 179.15% 179.15% 114.36% 114.65% 62.08% 100.00%
Total Cost 12,951 11,381 11,381 11,767 12,958 8,711 8,848 7.91%
  YoY % 13.79% 0.00% -3.28% -9.19% 48.75% -1.55% -
  Horiz. % 146.37% 128.63% 128.63% 132.99% 146.45% 98.45% 100.00%
Net Worth 64,578 - 50,327 47,256 42,270 37,037 35,819 12.50%
  YoY % 0.00% 0.00% 6.50% 11.80% 14.13% 3.40% -
  Horiz. % 180.29% 0.00% 140.50% 131.93% 118.01% 103.40% 100.00%
Dividend
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 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
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 64,578 - 50,327 47,256 42,270 37,037 35,819 12.50%
  YoY % 0.00% 0.00% 6.50% 11.80% 14.13% 3.40% -
  Horiz. % 180.29% 0.00% 140.50% 131.93% 118.01% 103.40% 100.00%
NOSH 333,740 333,740 333,740 333,499 166,026 165,126 164,461 15.20%
  YoY % 0.00% 0.00% 0.07% 100.87% 0.55% 0.40% -
  Horiz. % 202.93% 202.93% 202.93% 202.78% 100.95% 100.40% 100.00%
Ratio Analysis
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 17.85 % 4.47 % 4.47 % 14.53 % 16.21 % 18.40 % 19.46 % -1.71%
  YoY % 299.33% 0.00% -69.24% -10.36% -11.90% -5.45% -
  Horiz. % 91.73% 22.97% 22.97% 74.67% 83.30% 94.55% 100.00%
ROE 4.36 % - % 1.06 % 4.23 % 5.93 % 5.31 % 5.97 % -6.09%
  YoY % 0.00% 0.00% -74.94% -28.67% 11.68% -11.06% -
  Horiz. % 73.03% 0.00% 17.76% 70.85% 99.33% 88.94% 100.00%
Per Share
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 4.72 3.57 3.57 4.13 9.31 6.46 6.68 -6.71%
  YoY % 32.21% 0.00% -13.56% -55.64% 44.12% -3.29% -
  Horiz. % 70.66% 53.44% 53.44% 61.83% 139.37% 96.71% 100.00%
EPS 0.84 0.16 0.16 0.60 1.51 1.19 1.30 -8.36%
  YoY % 425.00% 0.00% -73.33% -60.26% 26.89% -8.46% -
  Horiz. % 64.62% 12.31% 12.31% 46.15% 116.15% 91.54% 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 0.1935 - 0.1508 0.1417 0.2546 0.2243 0.2178 -2.34%
  YoY % 0.00% 0.00% 6.42% -44.34% 13.51% 2.98% -
  Horiz. % 88.84% 0.00% 69.24% 65.06% 116.90% 102.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 4.72 3.57 3.57 4.13 4.63 3.20 3.29 7.48%
  YoY % 32.21% 0.00% -13.56% -10.80% 44.69% -2.74% -
  Horiz. % 143.47% 108.51% 108.51% 125.53% 140.73% 97.26% 100.00%
EPS 0.84 0.16 0.16 0.60 0.75 0.59 0.64 5.59%
  YoY % 425.00% 0.00% -73.33% -20.00% 27.12% -7.81% -
  Horiz. % 131.25% 25.00% 25.00% 93.75% 117.19% 92.19% 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 0.1935 - 0.1508 0.1416 0.1267 0.1110 0.1073 12.51%
  YoY % 0.00% 0.00% 6.50% 11.76% 14.14% 3.45% -
  Horiz. % 180.34% 0.00% 140.54% 131.97% 118.08% 103.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/14 29/03/13 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.2050 0.2000 0.2150 0.2200 0.2300 0.1200 0.1000 -
P/RPS 4.34 5.60 6.02 5.33 2.47 1.86 1.50 23.66%
  YoY % -22.50% -6.98% 12.95% 115.79% 32.80% 24.00% -
  Horiz. % 289.33% 373.33% 401.33% 355.33% 164.67% 124.00% 100.00%
P/EPS 24.31 125.23 134.62 36.67 15.23 10.08 7.69 25.87%
  YoY % -80.59% -6.98% 267.11% 140.77% 51.09% 31.08% -
  Horiz. % 316.12% 1,628.48% 1,750.59% 476.85% 198.05% 131.08% 100.00%
EY 4.11 0.80 0.74 2.73 6.57 9.92 13.00 -20.56%
  YoY % 413.75% 8.11% -72.89% -58.45% -33.77% -23.69% -
  Horiz. % 31.62% 6.15% 5.69% 21.00% 50.54% 76.31% 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 1.06 0.00 1.43 1.55 0.90 0.53 0.46 18.16%
  YoY % 0.00% 0.00% -7.74% 72.22% 69.81% 15.22% -
  Horiz. % 230.43% 0.00% 310.87% 336.96% 195.65% 115.22% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/14 - 21/03/13 22/03/12 23/03/11 24/03/10 30/03/09 -
Price 0.2400 0.0000 0.2150 0.2600 0.2200 0.1300 0.0800 -
P/RPS 5.08 0.00 6.02 6.30 2.36 2.01 1.20 33.43%
  YoY % 0.00% 0.00% -4.44% 166.95% 17.41% 67.50% -
  Horiz. % 423.33% 0.00% 501.67% 525.00% 196.67% 167.50% 100.00%
P/EPS 28.46 0.00 134.62 43.33 14.57 10.92 6.15 35.83%
  YoY % 0.00% 0.00% 210.69% 197.39% 33.42% 77.56% -
  Horiz. % 462.76% 0.00% 2,188.94% 704.55% 236.91% 177.56% 100.00%
EY 3.51 0.00 0.74 2.31 6.86 9.15 16.25 -26.39%
  YoY % 0.00% 0.00% -67.97% -66.33% -25.03% -43.69% -
  Horiz. % 21.60% 0.00% 4.55% 14.22% 42.22% 56.31% 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 1.24 0.00 1.43 1.83 0.86 0.58 0.37 27.35%
  YoY % 0.00% 0.00% -21.86% 112.79% 48.28% 56.76% -
  Horiz. % 335.14% 0.00% 386.49% 494.59% 232.43% 156.76% 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. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
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. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
7. The Bonuses of Airasia Windfall Profit
8. 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
Partners & Brokers