Highlights

[GREENYB] YoY Quarter Result on 2013-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     -69.07%    YoY -     -73.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 12,321 8,730 15,765 11,914 13,768 15,465 10,675 2.42%
  YoY % 41.13% -44.62% 32.32% -13.47% -10.97% 44.87% -
  Horiz. % 115.42% 81.78% 147.68% 111.61% 128.97% 144.87% 100.00%
PBT 3,562 1,490 3,842 946 2,774 3,479 2,314 7.45%
  YoY % 139.06% -61.22% 306.13% -65.90% -20.26% 50.35% -
  Horiz. % 153.93% 64.39% 166.03% 40.88% 119.88% 150.35% 100.00%
Tax -1,148 -420 -1,028 -413 -773 -972 -350 21.88%
  YoY % -173.33% 59.14% -148.91% 46.57% 20.47% -177.71% -
  Horiz. % 328.00% 120.00% 293.71% 118.00% 220.86% 277.71% 100.00%
NP 2,414 1,070 2,814 533 2,001 2,507 1,964 3.50%
  YoY % 125.61% -61.98% 427.95% -73.36% -20.18% 27.65% -
  Horiz. % 122.91% 54.48% 143.28% 27.14% 101.88% 127.65% 100.00%
NP to SH 2,414 1,070 2,814 533 2,001 2,507 1,965 3.49%
  YoY % 125.61% -61.98% 427.95% -73.36% -20.18% 27.58% -
  Horiz. % 122.85% 54.45% 143.21% 27.12% 101.83% 127.58% 100.00%
Tax Rate 32.23 % 28.19 % 26.76 % 43.66 % 27.87 % 27.94 % 15.13 % 13.43%
  YoY % 14.33% 5.34% -38.71% 56.66% -0.25% 84.67% -
  Horiz. % 213.02% 186.32% 176.87% 288.57% 184.20% 184.67% 100.00%
Total Cost 9,907 7,660 12,951 11,381 11,767 12,958 8,711 2.17%
  YoY % 29.33% -40.85% 13.79% -3.28% -9.19% 48.75% -
  Horiz. % 113.73% 87.93% 148.67% 130.65% 135.08% 148.75% 100.00%
Net Worth 57,970 53,999 64,578 50,327 47,256 42,270 37,037 7.75%
  YoY % 7.35% -16.38% 28.32% 6.50% 11.80% 14.13% -
  Horiz. % 156.52% 145.79% 174.36% 135.88% 127.59% 114.13% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 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
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 57,970 53,999 64,578 50,327 47,256 42,270 37,037 7.75%
  YoY % 7.35% -16.38% 28.32% 6.50% 11.80% 14.13% -
  Horiz. % 156.52% 145.79% 174.36% 135.88% 127.59% 114.13% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,499 166,026 165,126 12.44%
  YoY % 0.00% 0.00% 0.00% 0.07% 100.87% 0.55% -
  Horiz. % 202.11% 202.11% 202.11% 202.11% 201.97% 100.55% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 19.59 % 12.26 % 17.85 % 4.47 % 14.53 % 16.21 % 18.40 % 1.05%
  YoY % 59.79% -31.32% 299.33% -69.24% -10.36% -11.90% -
  Horiz. % 106.47% 66.63% 97.01% 24.29% 78.97% 88.10% 100.00%
ROE 4.16 % 1.98 % 4.36 % 1.06 % 4.23 % 5.93 % 5.31 % -3.98%
  YoY % 110.10% -54.59% 311.32% -74.94% -28.67% 11.68% -
  Horiz. % 78.34% 37.29% 82.11% 19.96% 79.66% 111.68% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 3.69 2.62 4.72 3.57 4.13 9.31 6.46 -8.91%
  YoY % 40.84% -44.49% 32.21% -13.56% -55.64% 44.12% -
  Horiz. % 57.12% 40.56% 73.07% 55.26% 63.93% 144.12% 100.00%
EPS 0.72 0.32 0.84 0.16 0.60 1.51 1.19 -8.03%
  YoY % 125.00% -61.90% 425.00% -73.33% -60.26% 26.89% -
  Horiz. % 60.50% 26.89% 70.59% 13.45% 50.42% 126.89% 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 0.1737 0.1618 0.1935 0.1508 0.1417 0.2546 0.2243 -4.17%
  YoY % 7.35% -16.38% 28.32% 6.42% -44.34% 13.51% -
  Horiz. % 77.44% 72.14% 86.27% 67.23% 63.17% 113.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 3.69 2.62 4.72 3.57 4.13 4.63 3.20 2.40%
  YoY % 40.84% -44.49% 32.21% -13.56% -10.80% 44.69% -
  Horiz. % 115.31% 81.88% 147.50% 111.56% 129.06% 144.69% 100.00%
EPS 0.72 0.32 0.84 0.16 0.60 0.75 0.59 3.37%
  YoY % 125.00% -61.90% 425.00% -73.33% -20.00% 27.12% -
  Horiz. % 122.03% 54.24% 142.37% 27.12% 101.69% 127.12% 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 0.1737 0.1618 0.1935 0.1508 0.1416 0.1267 0.1110 7.75%
  YoY % 7.35% -16.38% 28.32% 6.50% 11.76% 14.14% -
  Horiz. % 156.49% 145.77% 174.32% 135.86% 127.57% 114.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.2150 0.3250 0.2050 0.2150 0.2200 0.2300 0.1200 -
P/RPS 5.82 12.42 4.34 6.02 5.33 2.47 1.86 20.93%
  YoY % -53.14% 186.18% -27.91% 12.95% 115.79% 32.80% -
  Horiz. % 312.90% 667.74% 233.33% 323.66% 286.56% 132.80% 100.00%
P/EPS 29.72 101.37 24.31 134.62 36.67 15.23 10.08 19.74%
  YoY % -70.68% 316.99% -81.94% 267.11% 140.77% 51.09% -
  Horiz. % 294.84% 1,005.65% 241.17% 1,335.52% 363.79% 151.09% 100.00%
EY 3.36 0.99 4.11 0.74 2.73 6.57 9.92 -16.50%
  YoY % 239.39% -75.91% 455.41% -72.89% -58.45% -33.77% -
  Horiz. % 33.87% 9.98% 41.43% 7.46% 27.52% 66.23% 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 2.01 1.06 1.43 1.55 0.90 0.53 15.21%
  YoY % -38.31% 89.62% -25.87% -7.74% 72.22% 69.81% -
  Horiz. % 233.96% 379.25% 200.00% 269.81% 292.45% 169.81% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 19/03/15 24/03/14 21/03/13 22/03/12 23/03/11 24/03/10 -
Price 0.2350 0.2900 0.2400 0.2150 0.2600 0.2200 0.1300 -
P/RPS 6.37 11.09 5.08 6.02 6.30 2.36 2.01 21.19%
  YoY % -42.56% 118.31% -15.61% -4.44% 166.95% 17.41% -
  Horiz. % 316.92% 551.74% 252.74% 299.50% 313.43% 117.41% 100.00%
P/EPS 32.49 90.45 28.46 134.62 43.33 14.57 10.92 19.92%
  YoY % -64.08% 217.81% -78.86% 210.69% 197.39% 33.42% -
  Horiz. % 297.53% 828.30% 260.62% 1,232.78% 396.79% 133.42% 100.00%
EY 3.08 1.11 3.51 0.74 2.31 6.86 9.15 -16.59%
  YoY % 177.48% -68.38% 374.32% -67.97% -66.33% -25.03% -
  Horiz. % 33.66% 12.13% 38.36% 8.09% 25.25% 74.97% 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 1.35 1.79 1.24 1.43 1.83 0.86 0.58 15.11%
  YoY % -24.58% 44.35% -13.29% -21.86% 112.79% 48.28% -
  Horiz. % 232.76% 308.62% 213.79% 246.55% 315.52% 148.28% 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. The Bonuses of Airasia Windfall Profit
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. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
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. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers