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 - 330,434
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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers