Highlights

[GREENYB] YoY Quarter Result on 2011-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     69.18%    YoY -     179.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 7,052 8,871 11,786 13,575 8,024 4,418 4,364 8.32%
  YoY % -20.51% -24.73% -13.18% 69.18% 81.62% 1.24% -
  Horiz. % 161.59% 203.28% 270.07% 311.07% 183.87% 101.24% 100.00%
PBT 120 1,078 2,333 2,980 1,115 446 866 -28.05%
  YoY % -88.87% -53.79% -21.71% 167.26% 150.00% -48.50% -
  Horiz. % 13.86% 124.48% 269.40% 344.11% 128.75% 51.50% 100.00%
Tax -60 -317 -610 -784 -329 -137 -241 -20.68%
  YoY % 81.07% 48.03% 22.19% -138.30% -140.15% 43.15% -
  Horiz. % 24.90% 131.54% 253.11% 325.31% 136.51% 56.85% 100.00%
NP 60 761 1,723 2,196 786 309 625 -32.32%
  YoY % -92.12% -55.83% -21.54% 179.39% 154.37% -50.56% -
  Horiz. % 9.60% 121.76% 275.68% 351.36% 125.76% 49.44% 100.00%
NP to SH 60 761 1,723 2,196 786 309 625 -32.32%
  YoY % -92.12% -55.83% -21.54% 179.39% 154.37% -50.56% -
  Horiz. % 9.60% 121.76% 275.68% 351.36% 125.76% 49.44% 100.00%
Tax Rate 50.00 % 29.41 % 26.15 % 26.31 % 29.51 % 30.72 % 27.83 % 10.25%
  YoY % 70.01% 12.47% -0.61% -10.84% -3.94% 10.38% -
  Horiz. % 179.66% 105.68% 93.96% 94.54% 106.04% 110.38% 100.00%
Total Cost 6,992 8,110 10,063 11,379 7,238 4,109 3,739 10.99%
  YoY % -13.79% -19.41% -11.57% 57.21% 76.15% 9.90% -
  Horiz. % 187.00% 216.90% 269.14% 304.33% 193.58% 109.90% 100.00%
Net Worth 56,535 54,065 53,131 48,528 42,525 36,982 36,661 7.48%
  YoY % 4.57% 1.76% 9.49% 14.11% 14.99% 0.88% -
  Horiz. % 154.21% 147.47% 144.93% 132.37% 116.00% 100.88% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 66 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 111.25 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 56,535 54,065 53,131 48,528 42,525 36,982 36,661 7.48%
  YoY % 4.57% 1.76% 9.49% 14.11% 14.99% 0.88% -
  Horiz. % 154.21% 147.47% 144.93% 132.37% 116.00% 100.88% 100.00%
NOSH 333,740 333,740 333,740 166,363 163,750 162,631 164,473 12.51%
  YoY % 0.00% 0.00% 100.61% 1.60% 0.69% -1.12% -
  Horiz. % 202.91% 202.91% 202.91% 101.15% 99.56% 98.88% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 0.85 % 8.58 % 14.62 % 16.18 % 9.80 % 6.99 % 14.32 % -37.53%
  YoY % -90.09% -41.31% -9.64% 65.10% 40.20% -51.19% -
  Horiz. % 5.94% 59.92% 102.09% 112.99% 68.44% 48.81% 100.00%
ROE 0.11 % 1.41 % 3.24 % 4.53 % 1.85 % 0.84 % 1.70 % -36.63%
  YoY % -92.20% -56.48% -28.48% 144.86% 120.24% -50.59% -
  Horiz. % 6.47% 82.94% 190.59% 266.47% 108.82% 49.41% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 2.11 2.66 3.53 8.16 4.90 2.72 2.65 -3.72%
  YoY % -20.68% -24.65% -56.74% 66.53% 80.15% 2.64% -
  Horiz. % 79.62% 100.38% 133.21% 307.92% 184.91% 102.64% 100.00%
EPS 0.02 0.23 0.52 1.32 0.48 0.19 0.38 -38.77%
  YoY % -91.30% -55.77% -60.61% 175.00% 152.63% -50.00% -
  Horiz. % 5.26% 60.53% 136.84% 347.37% 126.32% 50.00% 100.00%
DPS 0.02 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. % 100.00% - - - - - -
NAPS 0.1694 0.1620 0.1592 0.2917 0.2597 0.2274 0.2229 -4.47%
  YoY % 4.57% 1.76% -45.42% 12.32% 14.20% 2.02% -
  Horiz. % 76.00% 72.68% 71.42% 130.87% 116.51% 102.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 2.11 2.66 3.53 4.07 2.40 1.32 1.31 8.26%
  YoY % -20.68% -24.65% -13.27% 69.58% 81.82% 0.76% -
  Horiz. % 161.07% 203.05% 269.47% 310.69% 183.21% 100.76% 100.00%
EPS 0.02 0.23 0.52 0.66 0.24 0.09 0.19 -31.27%
  YoY % -91.30% -55.77% -21.21% 175.00% 166.67% -52.63% -
  Horiz. % 10.53% 121.05% 273.68% 347.37% 126.32% 47.37% 100.00%
DPS 0.02 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. % 100.00% - - - - - -
NAPS 0.1694 0.1620 0.1592 0.1454 0.1274 0.1108 0.1098 7.49%
  YoY % 4.57% 1.76% 9.49% 14.13% 14.98% 0.91% -
  Horiz. % 154.28% 147.54% 144.99% 132.42% 116.03% 100.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.4550 0.2000 0.2500 0.2200 0.1600 0.1200 0.1000 -
P/RPS 21.53 7.52 7.08 2.70 3.27 4.42 3.77 33.68%
  YoY % 186.30% 6.21% 162.22% -17.43% -26.02% 17.24% -
  Horiz. % 571.09% 199.47% 187.80% 71.62% 86.74% 117.24% 100.00%
P/EPS 2,530.86 87.71 48.42 16.67 33.33 63.16 26.32 113.97%
  YoY % 2,785.49% 81.14% 190.46% -49.99% -47.23% 139.97% -
  Horiz. % 9,615.73% 333.24% 183.97% 63.34% 126.63% 239.97% 100.00%
EY 0.04 1.14 2.07 6.00 3.00 1.58 3.80 -53.17%
  YoY % -96.49% -44.93% -65.50% 100.00% 89.87% -58.42% -
  Horiz. % 1.05% 30.00% 54.47% 157.89% 78.95% 41.58% 100.00%
DY 0.04 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. % 100.00% - - - - - -
P/NAPS 2.69 1.23 1.57 0.75 0.62 0.53 0.45 34.70%
  YoY % 118.70% -21.66% 109.33% 20.97% 16.98% 17.78% -
  Horiz. % 597.78% 273.33% 348.89% 166.67% 137.78% 117.78% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 23/12/14 18/12/13 20/12/12 23/12/11 23/12/10 22/12/09 22/12/08 -
Price 0.3450 0.2350 0.2200 0.2000 0.1900 0.1200 0.1000 -
P/RPS 16.33 8.84 6.23 2.45 3.88 4.42 3.77 27.66%
  YoY % 84.73% 41.89% 154.29% -36.86% -12.22% 17.24% -
  Horiz. % 433.16% 234.48% 165.25% 64.99% 102.92% 117.24% 100.00%
P/EPS 1,919.00 103.06 42.61 15.15 39.58 63.16 26.32 104.33%
  YoY % 1,762.02% 141.87% 181.25% -61.72% -37.33% 139.97% -
  Horiz. % 7,291.03% 391.57% 161.89% 57.56% 150.38% 239.97% 100.00%
EY 0.05 0.97 2.35 6.60 2.53 1.58 3.80 -51.40%
  YoY % -94.85% -58.72% -64.39% 160.87% 60.13% -58.42% -
  Horiz. % 1.32% 25.53% 61.84% 173.68% 66.58% 41.58% 100.00%
DY 0.06 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. % 100.00% - - - - - -
P/NAPS 2.04 1.45 1.38 0.69 0.73 0.53 0.45 28.63%
  YoY % 40.69% 5.07% 100.00% -5.48% 37.74% 17.78% -
  Horiz. % 453.33% 322.22% 306.67% 153.33% 162.22% 117.78% 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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers