Highlights

[GREENYB] YoY Quarter Result on 2011-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jul-2011  [#4]
Profit Trend QoQ -     -52.54%    YoY -     89.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 12,777 8,026 12,002 9,696 9,147 3,416 6,836 10.98%
  YoY % 59.20% -33.13% 23.78% 6.00% 167.77% -50.03% -
  Horiz. % 186.91% 117.41% 175.57% 141.84% 133.81% 49.97% 100.00%
PBT 1,289 428 1,855 1,204 996 -511 1,398 -1.34%
  YoY % 201.17% -76.93% 54.07% 20.88% 294.91% -136.55% -
  Horiz. % 92.20% 30.62% 132.69% 86.12% 71.24% -36.55% 100.00%
Tax -451 -332 -318 94 -308 482 -200 14.51%
  YoY % -35.84% -4.40% -438.30% 130.52% -163.90% 341.00% -
  Horiz. % 225.50% 166.00% 159.00% -47.00% 154.00% -241.00% 100.00%
NP 838 96 1,537 1,298 688 -29 1,198 -5.78%
  YoY % 772.92% -93.75% 18.41% 88.66% 2,472.41% -102.42% -
  Horiz. % 69.95% 8.01% 128.30% 108.35% 57.43% -2.42% 100.00%
NP to SH 838 96 1,537 1,298 685 -29 1,198 -5.78%
  YoY % 772.92% -93.75% 18.41% 89.49% 2,462.07% -102.42% -
  Horiz. % 69.95% 8.01% 128.30% 108.35% 57.18% -2.42% 100.00%
Tax Rate 34.99 % 77.57 % 17.14 % -7.81 % 30.92 % - % 14.31 % 16.06%
  YoY % -54.89% 352.57% 319.46% -125.26% 0.00% 0.00% -
  Horiz. % 244.51% 542.07% 119.78% -54.58% 216.07% 0.00% 100.00%
Total Cost 11,939 7,930 10,465 8,398 8,459 3,445 5,638 13.31%
  YoY % 50.55% -24.22% 24.61% -0.72% 145.54% -38.90% -
  Horiz. % 211.76% 140.65% 185.62% 148.95% 150.04% 61.10% 100.00%
Net Worth 56,235 60,940 51,429 46,328 41,344 32,697 35,939 7.74%
  YoY % -7.72% 18.49% 11.01% 12.05% 26.45% -9.02% -
  Horiz. % 156.47% 169.56% 143.10% 128.91% 115.04% 90.98% 100.00%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - 3,337 3,337 - 3,261 2,175 2,953 -
  YoY % 0.00% 0.00% 0.00% 0.00% 49.97% -26.37% -
  Horiz. % 0.00% 112.98% 112.98% 0.00% 110.42% 73.63% 100.00%
Div Payout % - % 3,476.46 % 217.14 % - % 476.19 % - % 246.58 % -
  YoY % 0.00% 1,501.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,409.87% 88.06% 0.00% 193.12% 0.00% 100.00%
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 56,235 60,940 51,429 46,328 41,344 32,697 35,939 7.74%
  YoY % -7.72% 18.49% 11.01% 12.05% 26.45% -9.02% -
  Horiz. % 156.47% 169.56% 143.10% 128.91% 115.04% 90.98% 100.00%
NOSH 333,740 333,740 333,740 166,410 163,095 145,000 164,109 12.55%
  YoY % 0.00% 0.00% 100.55% 2.03% 12.48% -11.64% -
  Horiz. % 203.36% 203.36% 203.36% 101.40% 99.38% 88.36% 100.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 6.56 % 1.20 % 12.81 % 13.39 % 7.52 % -0.85 % 17.52 % -15.10%
  YoY % 446.67% -90.63% -4.33% 78.06% 984.71% -104.85% -
  Horiz. % 37.44% 6.85% 73.12% 76.43% 42.92% -4.85% 100.00%
ROE 1.49 % 0.16 % 2.99 % 2.80 % 1.66 % -0.09 % 3.33 % -12.54%
  YoY % 831.25% -94.65% 6.79% 68.67% 1,944.44% -102.70% -
  Horiz. % 44.74% 4.80% 89.79% 84.08% 49.85% -2.70% 100.00%
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 3.83 2.40 3.60 5.83 5.61 2.36 4.17 -1.41%
  YoY % 59.58% -33.33% -38.25% 3.92% 137.71% -43.41% -
  Horiz. % 91.85% 57.55% 86.33% 139.81% 134.53% 56.59% 100.00%
EPS 0.25 0.03 0.46 0.78 0.42 -0.02 0.73 -16.35%
  YoY % 733.33% -93.48% -41.03% 85.71% 2,200.00% -102.74% -
  Horiz. % 34.25% 4.11% 63.01% 106.85% 57.53% -2.74% 100.00%
DPS 0.00 1.00 1.00 0.00 2.00 1.50 1.80 -
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% -16.67% -
  Horiz. % 0.00% 55.56% 55.56% 0.00% 111.11% 83.33% 100.00%
NAPS 0.1685 0.1826 0.1541 0.2784 0.2535 0.2255 0.2190 -4.27%
  YoY % -7.72% 18.49% -44.65% 9.82% 12.42% 2.97% -
  Horiz. % 76.94% 83.38% 70.37% 127.12% 115.75% 102.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 3.83 2.40 3.60 2.91 2.74 1.02 2.05 10.97%
  YoY % 59.58% -33.33% 23.71% 6.20% 168.63% -50.24% -
  Horiz. % 186.83% 117.07% 175.61% 141.95% 133.66% 49.76% 100.00%
EPS 0.25 0.03 0.46 0.39 0.21 -0.01 0.36 -5.89%
  YoY % 733.33% -93.48% 17.95% 85.71% 2,200.00% -102.78% -
  Horiz. % 69.44% 8.33% 127.78% 108.33% 58.33% -2.78% 100.00%
DPS 0.00 1.00 1.00 0.00 0.98 0.65 0.89 -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.77% -26.97% -
  Horiz. % 0.00% 112.36% 112.36% 0.00% 110.11% 73.03% 100.00%
NAPS 0.1685 0.1826 0.1541 0.1388 0.1239 0.0980 0.1077 7.74%
  YoY % -7.72% 18.49% 11.02% 12.03% 26.43% -9.01% -
  Horiz. % 156.45% 169.55% 143.08% 128.88% 115.04% 90.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.3350 0.1950 0.2200 0.4200 0.1500 0.1200 0.1200 -
P/RPS 8.75 8.11 6.12 7.21 2.67 5.09 2.88 20.34%
  YoY % 7.89% 32.52% -15.12% 170.04% -47.54% 76.74% -
  Horiz. % 303.82% 281.60% 212.50% 250.35% 92.71% 176.74% 100.00%
P/EPS 133.42 677.91 47.77 53.85 35.71 -600.00 16.44 41.74%
  YoY % -80.32% 1,319.11% -11.29% 50.80% 105.95% -3,749.64% -
  Horiz. % 811.56% 4,123.54% 290.57% 327.55% 217.21% -3,649.64% 100.00%
EY 0.75 0.15 2.09 1.86 2.80 -0.17 6.08 -29.43%
  YoY % 400.00% -92.82% 12.37% -33.57% 1,747.06% -102.80% -
  Horiz. % 12.34% 2.47% 34.38% 30.59% 46.05% -2.80% 100.00%
DY 0.00 5.13 4.55 0.00 13.33 12.50 15.00 -
  YoY % 0.00% 12.75% 0.00% 0.00% 6.64% -16.67% -
  Horiz. % 0.00% 34.20% 30.33% 0.00% 88.87% 83.33% 100.00%
P/NAPS 1.99 1.07 1.43 1.51 0.59 0.53 0.55 23.89%
  YoY % 85.98% -25.17% -5.30% 155.93% 11.32% -3.64% -
  Horiz. % 361.82% 194.55% 260.00% 274.55% 107.27% 96.36% 100.00%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 29/09/14 18/09/13 21/09/12 21/09/11 30/09/10 30/09/09 23/09/08 -
Price 0.4400 0.1900 0.2000 0.1900 0.1500 0.1300 0.1200 -
P/RPS 11.49 7.90 5.56 3.26 2.67 5.52 2.88 25.92%
  YoY % 45.44% 42.09% 70.55% 22.10% -51.63% 91.67% -
  Horiz. % 398.96% 274.31% 193.06% 113.19% 92.71% 191.67% 100.00%
P/EPS 175.23 660.53 43.43 24.36 35.71 -650.00 16.44 48.32%
  YoY % -73.47% 1,420.91% 78.28% -31.78% 105.49% -4,053.77% -
  Horiz. % 1,065.88% 4,017.82% 264.17% 148.18% 217.21% -3,953.77% 100.00%
EY 0.57 0.15 2.30 4.11 2.80 -0.15 6.08 -32.59%
  YoY % 280.00% -93.48% -44.04% 46.79% 1,966.67% -102.47% -
  Horiz. % 9.38% 2.47% 37.83% 67.60% 46.05% -2.47% 100.00%
DY 0.00 5.26 5.00 0.00 13.33 11.54 15.00 -
  YoY % 0.00% 5.20% 0.00% 0.00% 15.51% -23.07% -
  Horiz. % 0.00% 35.07% 33.33% 0.00% 88.87% 76.93% 100.00%
P/NAPS 2.61 1.04 1.30 0.68 0.59 0.58 0.55 29.62%
  YoY % 150.96% -20.00% 91.18% 15.25% 1.72% 5.45% -
  Horiz. % 474.55% 189.09% 236.36% 123.64% 107.27% 105.45% 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. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. 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
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers