Highlights

[GREENYB] YoY Quarter Result on 2012-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     12.10%    YoY -     -21.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 7,855 7,052 8,871 11,786 13,575 8,024 4,418 10.06%
  YoY % 11.39% -20.51% -24.73% -13.18% 69.18% 81.62% -
  Horiz. % 177.80% 159.62% 200.79% 266.77% 307.27% 181.62% 100.00%
PBT 1,119 120 1,078 2,333 2,980 1,115 446 16.56%
  YoY % 832.50% -88.87% -53.79% -21.71% 167.26% 150.00% -
  Horiz. % 250.90% 26.91% 241.70% 523.09% 668.16% 250.00% 100.00%
Tax -450 -60 -317 -610 -784 -329 -137 21.91%
  YoY % -650.00% 81.07% 48.03% 22.19% -138.30% -140.15% -
  Horiz. % 328.47% 43.80% 231.39% 445.26% 572.26% 240.15% 100.00%
NP 669 60 761 1,723 2,196 786 309 13.73%
  YoY % 1,015.00% -92.12% -55.83% -21.54% 179.39% 154.37% -
  Horiz. % 216.50% 19.42% 246.28% 557.61% 710.68% 254.37% 100.00%
NP to SH 669 60 761 1,723 2,196 786 309 13.73%
  YoY % 1,015.00% -92.12% -55.83% -21.54% 179.39% 154.37% -
  Horiz. % 216.50% 19.42% 246.28% 557.61% 710.68% 254.37% 100.00%
Tax Rate 40.21 % 50.00 % 29.41 % 26.15 % 26.31 % 29.51 % 30.72 % 4.59%
  YoY % -19.58% 70.01% 12.47% -0.61% -10.84% -3.94% -
  Horiz. % 130.89% 162.76% 95.74% 85.12% 85.64% 96.06% 100.00%
Total Cost 7,186 6,992 8,110 10,063 11,379 7,238 4,109 9.76%
  YoY % 2.77% -13.79% -19.41% -11.57% 57.21% 76.15% -
  Horiz. % 174.88% 170.16% 197.37% 244.90% 276.93% 176.15% 100.00%
Net Worth 58,004 56,535 54,065 53,131 48,528 42,525 36,982 7.79%
  YoY % 2.60% 4.57% 1.76% 9.49% 14.11% 14.99% -
  Horiz. % 156.84% 152.87% 146.19% 143.67% 131.22% 114.99% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - 66 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 111.25 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 58,004 56,535 54,065 53,131 48,528 42,525 36,982 7.79%
  YoY % 2.60% 4.57% 1.76% 9.49% 14.11% 14.99% -
  Horiz. % 156.84% 152.87% 146.19% 143.67% 131.22% 114.99% 100.00%
NOSH 333,740 333,740 333,740 333,740 166,363 163,750 162,631 12.72%
  YoY % 0.00% 0.00% 0.00% 100.61% 1.60% 0.69% -
  Horiz. % 205.21% 205.21% 205.21% 205.21% 102.29% 100.69% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 8.52 % 0.85 % 8.58 % 14.62 % 16.18 % 9.80 % 6.99 % 3.35%
  YoY % 902.35% -90.09% -41.31% -9.64% 65.10% 40.20% -
  Horiz. % 121.89% 12.16% 122.75% 209.16% 231.47% 140.20% 100.00%
ROE 1.15 % 0.11 % 1.41 % 3.24 % 4.53 % 1.85 % 0.84 % 5.37%
  YoY % 945.45% -92.20% -56.48% -28.48% 144.86% 120.24% -
  Horiz. % 136.90% 13.10% 167.86% 385.71% 539.29% 220.24% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 2.35 2.11 2.66 3.53 8.16 4.90 2.72 -2.41%
  YoY % 11.37% -20.68% -24.65% -56.74% 66.53% 80.15% -
  Horiz. % 86.40% 77.57% 97.79% 129.78% 300.00% 180.15% 100.00%
EPS 0.20 0.02 0.23 0.52 1.32 0.48 0.19 0.86%
  YoY % 900.00% -91.30% -55.77% -60.61% 175.00% 152.63% -
  Horiz. % 105.26% 10.53% 121.05% 273.68% 694.74% 252.63% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1738 0.1694 0.1620 0.1592 0.2917 0.2597 0.2274 -4.38%
  YoY % 2.60% 4.57% 1.76% -45.42% 12.32% 14.20% -
  Horiz. % 76.43% 74.49% 71.24% 70.01% 128.28% 114.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 2.35 2.11 2.66 3.53 4.07 2.40 1.32 10.09%
  YoY % 11.37% -20.68% -24.65% -13.27% 69.58% 81.82% -
  Horiz. % 178.03% 159.85% 201.52% 267.42% 308.33% 181.82% 100.00%
EPS 0.20 0.02 0.23 0.52 0.66 0.24 0.09 14.23%
  YoY % 900.00% -91.30% -55.77% -21.21% 175.00% 166.67% -
  Horiz. % 222.22% 22.22% 255.56% 577.78% 733.33% 266.67% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1738 0.1694 0.1620 0.1592 0.1454 0.1274 0.1108 7.79%
  YoY % 2.60% 4.57% 1.76% 9.49% 14.13% 14.98% -
  Horiz. % 156.86% 152.89% 146.21% 143.68% 131.23% 114.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.2250 0.4550 0.2000 0.2500 0.2200 0.1600 0.1200 -
P/RPS 9.56 21.53 7.52 7.08 2.70 3.27 4.42 13.71%
  YoY % -55.60% 186.30% 6.21% 162.22% -17.43% -26.02% -
  Horiz. % 216.29% 487.10% 170.14% 160.18% 61.09% 73.98% 100.00%
P/EPS 112.24 2,530.86 87.71 48.42 16.67 33.33 63.16 10.05%
  YoY % -95.57% 2,785.49% 81.14% 190.46% -49.99% -47.23% -
  Horiz. % 177.71% 4,007.06% 138.87% 76.66% 26.39% 52.77% 100.00%
EY 0.89 0.04 1.14 2.07 6.00 3.00 1.58 -9.12%
  YoY % 2,125.00% -96.49% -44.93% -65.50% 100.00% 89.87% -
  Horiz. % 56.33% 2.53% 72.15% 131.01% 379.75% 189.87% 100.00%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.29 2.69 1.23 1.57 0.75 0.62 0.53 15.97%
  YoY % -52.04% 118.70% -21.66% 109.33% 20.97% 16.98% -
  Horiz. % 243.40% 507.55% 232.08% 296.23% 141.51% 116.98% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 21/12/15 23/12/14 18/12/13 20/12/12 23/12/11 23/12/10 22/12/09 -
Price 0.2200 0.3450 0.2350 0.2200 0.2000 0.1900 0.1200 -
P/RPS 9.35 16.33 8.84 6.23 2.45 3.88 4.42 13.29%
  YoY % -42.74% 84.73% 41.89% 154.29% -36.86% -12.22% -
  Horiz. % 211.54% 369.46% 200.00% 140.95% 55.43% 87.78% 100.00%
P/EPS 109.75 1,919.00 103.06 42.61 15.15 39.58 63.16 9.64%
  YoY % -94.28% 1,762.02% 141.87% 181.25% -61.72% -37.33% -
  Horiz. % 173.77% 3,038.32% 163.17% 67.46% 23.99% 62.67% 100.00%
EY 0.91 0.05 0.97 2.35 6.60 2.53 1.58 -8.78%
  YoY % 1,720.00% -94.85% -58.72% -64.39% 160.87% 60.13% -
  Horiz. % 57.59% 3.16% 61.39% 148.73% 417.72% 160.13% 100.00%
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.27 2.04 1.45 1.38 0.69 0.73 0.53 15.67%
  YoY % -37.75% 40.69% 5.07% 100.00% -5.48% 37.74% -
  Horiz. % 239.62% 384.91% 273.58% 260.38% 130.19% 137.74% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers