Highlights

[GREENYB] YoY Quarter Result on 2012-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     -40.63%    YoY -     18.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 15,124 12,777 8,026 12,002 9,696 9,147 3,416 28.13%
  YoY % 18.37% 59.20% -33.13% 23.78% 6.00% 167.77% -
  Horiz. % 442.74% 374.03% 234.95% 351.35% 283.84% 267.77% 100.00%
PBT 2,290 1,289 428 1,855 1,204 996 -511 -
  YoY % 77.66% 201.17% -76.93% 54.07% 20.88% 294.91% -
  Horiz. % -448.14% -252.25% -83.76% -363.01% -235.62% -194.91% 100.00%
Tax -555 -451 -332 -318 94 -308 482 -
  YoY % -23.06% -35.84% -4.40% -438.30% 130.52% -163.90% -
  Horiz. % -115.15% -93.57% -68.88% -65.98% 19.50% -63.90% 100.00%
NP 1,735 838 96 1,537 1,298 688 -29 -
  YoY % 107.04% 772.92% -93.75% 18.41% 88.66% 2,472.41% -
  Horiz. % -5,982.76% -2,889.66% -331.03% -5,300.00% -4,475.86% -2,372.41% 100.00%
NP to SH 1,735 838 96 1,537 1,298 685 -29 -
  YoY % 107.04% 772.92% -93.75% 18.41% 89.49% 2,462.07% -
  Horiz. % -5,982.76% -2,889.66% -331.03% -5,300.00% -4,475.86% -2,362.07% 100.00%
Tax Rate 24.24 % 34.99 % 77.57 % 17.14 % -7.81 % 30.92 % - % -
  YoY % -30.72% -54.89% 352.57% 319.46% -125.26% 0.00% -
  Horiz. % 78.40% 113.16% 250.87% 55.43% -25.26% 100.00% -
Total Cost 13,389 11,939 7,930 10,465 8,398 8,459 3,445 25.38%
  YoY % 12.15% 50.55% -24.22% 24.61% -0.72% 145.54% -
  Horiz. % 388.65% 346.56% 230.19% 303.77% 243.77% 245.54% 100.00%
Net Worth 57,269 56,235 60,940 51,429 46,328 41,344 32,697 9.79%
  YoY % 1.84% -7.72% 18.49% 11.01% 12.05% 26.45% -
  Horiz. % 175.15% 171.99% 186.38% 157.29% 141.69% 126.45% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - 3,337 3,337 - 3,261 2,175 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 49.97% -
  Horiz. % 0.00% 0.00% 153.44% 153.44% 0.00% 149.97% 100.00%
Div Payout % - % - % 3,476.46 % 217.14 % - % 476.19 % - % -
  YoY % 0.00% 0.00% 1,501.02% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 730.06% 45.60% 0.00% 100.00% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 57,269 56,235 60,940 51,429 46,328 41,344 32,697 9.79%
  YoY % 1.84% -7.72% 18.49% 11.01% 12.05% 26.45% -
  Horiz. % 175.15% 171.99% 186.38% 157.29% 141.69% 126.45% 100.00%
NOSH 333,740 333,740 333,740 333,740 166,410 163,095 145,000 14.90%
  YoY % 0.00% 0.00% 0.00% 100.55% 2.03% 12.48% -
  Horiz. % 230.17% 230.17% 230.17% 230.17% 114.77% 112.48% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 11.47 % 6.56 % 1.20 % 12.81 % 13.39 % 7.52 % -0.85 % -
  YoY % 74.85% 446.67% -90.63% -4.33% 78.06% 984.71% -
  Horiz. % -1,349.41% -771.76% -141.18% -1,507.06% -1,575.29% -884.71% 100.00%
ROE 3.03 % 1.49 % 0.16 % 2.99 % 2.80 % 1.66 % -0.09 % -
  YoY % 103.36% 831.25% -94.65% 6.79% 68.67% 1,944.44% -
  Horiz. % -3,366.67% -1,655.56% -177.78% -3,322.22% -3,111.11% -1,844.44% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 4.53 3.83 2.40 3.60 5.83 5.61 2.36 11.47%
  YoY % 18.28% 59.58% -33.33% -38.25% 3.92% 137.71% -
  Horiz. % 191.95% 162.29% 101.69% 152.54% 247.03% 237.71% 100.00%
EPS 0.52 0.25 0.03 0.46 0.78 0.42 -0.02 -
  YoY % 108.00% 733.33% -93.48% -41.03% 85.71% 2,200.00% -
  Horiz. % -2,600.00% -1,250.00% -150.00% -2,300.00% -3,900.00% -2,100.00% 100.00%
DPS 0.00 0.00 1.00 1.00 0.00 2.00 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.00% 66.67% 66.67% 0.00% 133.33% 100.00%
NAPS 0.1716 0.1685 0.1826 0.1541 0.2784 0.2535 0.2255 -4.45%
  YoY % 1.84% -7.72% 18.49% -44.65% 9.82% 12.42% -
  Horiz. % 76.10% 74.72% 80.98% 68.34% 123.46% 112.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 4.53 3.83 2.40 3.60 2.91 2.74 1.02 28.19%
  YoY % 18.28% 59.58% -33.33% 23.71% 6.20% 168.63% -
  Horiz. % 444.12% 375.49% 235.29% 352.94% 285.29% 268.63% 100.00%
EPS 0.52 0.25 0.03 0.46 0.39 0.21 -0.01 -
  YoY % 108.00% 733.33% -93.48% 17.95% 85.71% 2,200.00% -
  Horiz. % -5,200.00% -2,500.00% -300.00% -4,600.00% -3,900.00% -2,100.00% 100.00%
DPS 0.00 0.00 1.00 1.00 0.00 0.98 0.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.77% -
  Horiz. % 0.00% 0.00% 153.85% 153.85% 0.00% 150.77% 100.00%
NAPS 0.1716 0.1685 0.1826 0.1541 0.1388 0.1239 0.0980 9.78%
  YoY % 1.84% -7.72% 18.49% 11.02% 12.03% 26.43% -
  Horiz. % 175.10% 171.94% 186.33% 157.24% 141.63% 126.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.2550 0.3350 0.1950 0.2200 0.4200 0.1500 0.1200 -
P/RPS 5.63 8.75 8.11 6.12 7.21 2.67 5.09 1.69%
  YoY % -35.66% 7.89% 32.52% -15.12% 170.04% -47.54% -
  Horiz. % 110.61% 171.91% 159.33% 120.24% 141.65% 52.46% 100.00%
P/EPS 49.05 133.42 677.91 47.77 53.85 35.71 -600.00 -
  YoY % -63.24% -80.32% 1,319.11% -11.29% 50.80% 105.95% -
  Horiz. % -8.18% -22.24% -112.98% -7.96% -8.98% -5.95% 100.00%
EY 2.04 0.75 0.15 2.09 1.86 2.80 -0.17 -
  YoY % 172.00% 400.00% -92.82% 12.37% -33.57% 1,747.06% -
  Horiz. % -1,200.00% -441.18% -88.24% -1,229.41% -1,094.12% -1,647.06% 100.00%
DY 0.00 0.00 5.13 4.55 0.00 13.33 12.50 -
  YoY % 0.00% 0.00% 12.75% 0.00% 0.00% 6.64% -
  Horiz. % 0.00% 0.00% 41.04% 36.40% 0.00% 106.64% 100.00%
P/NAPS 1.49 1.99 1.07 1.43 1.51 0.59 0.53 18.79%
  YoY % -25.13% 85.98% -25.17% -5.30% 155.93% 11.32% -
  Horiz. % 281.13% 375.47% 201.89% 269.81% 284.91% 111.32% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 18/09/13 21/09/12 21/09/11 30/09/10 30/09/09 -
Price 0.2050 0.4400 0.1900 0.2000 0.1900 0.1500 0.1300 -
P/RPS 4.52 11.49 7.90 5.56 3.26 2.67 5.52 -3.27%
  YoY % -60.66% 45.44% 42.09% 70.55% 22.10% -51.63% -
  Horiz. % 81.88% 208.15% 143.12% 100.72% 59.06% 48.37% 100.00%
P/EPS 39.43 175.23 660.53 43.43 24.36 35.71 -650.00 -
  YoY % -77.50% -73.47% 1,420.91% 78.28% -31.78% 105.49% -
  Horiz. % -6.07% -26.96% -101.62% -6.68% -3.75% -5.49% 100.00%
EY 2.54 0.57 0.15 2.30 4.11 2.80 -0.15 -
  YoY % 345.61% 280.00% -93.48% -44.04% 46.79% 1,966.67% -
  Horiz. % -1,693.33% -380.00% -100.00% -1,533.33% -2,740.00% -1,866.67% 100.00%
DY 0.00 0.00 5.26 5.00 0.00 13.33 11.54 -
  YoY % 0.00% 0.00% 5.20% 0.00% 0.00% 15.51% -
  Horiz. % 0.00% 0.00% 45.58% 43.33% 0.00% 115.51% 100.00%
P/NAPS 1.19 2.61 1.04 1.30 0.68 0.59 0.58 12.72%
  YoY % -54.41% 150.96% -20.00% 91.18% 15.25% 1.72% -
  Horiz. % 205.17% 450.00% 179.31% 224.14% 117.24% 101.72% 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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers