Highlights

[GREENYB] YoY TTM Result on 2010-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     81.38%    YoY -     21.98%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 51,658 53,398 47,690 33,048 31,116 33,894 29,368 9.86%
  YoY % -3.26% 11.97% 44.31% 6.21% -8.20% 15.41% -
  Horiz. % 175.90% 181.82% 162.39% 112.53% 105.95% 115.41% 100.00%
PBT 7,654 10,639 9,289 8,141 6,823 8,227 8,326 -1.39%
  YoY % -28.06% 14.53% 14.10% 19.32% -17.07% -1.19% -
  Horiz. % 91.93% 127.78% 111.57% 97.78% 81.95% 98.81% 100.00%
Tax -2,091 -2,555 -2,573 -1,752 -1,583 -2,198 -1,950 1.17%
  YoY % 18.16% 0.70% -46.86% -10.68% 27.98% -12.72% -
  Horiz. % 107.23% 131.03% 131.95% 89.85% 81.18% 112.72% 100.00%
NP 5,563 8,084 6,716 6,389 5,240 6,029 6,376 -2.25%
  YoY % -31.19% 20.37% 5.12% 21.93% -13.09% -5.44% -
  Horiz. % 87.25% 126.79% 105.33% 100.20% 82.18% 94.56% 100.00%
NP to SH 5,563 8,084 6,716 6,392 5,240 6,029 6,376 -2.25%
  YoY % -31.19% 20.37% 5.07% 21.98% -13.09% -5.44% -
  Horiz. % 87.25% 126.79% 105.33% 100.25% 82.18% 94.56% 100.00%
Tax Rate 27.32 % 24.02 % 27.70 % 21.52 % 23.20 % 26.72 % 23.42 % 2.60%
  YoY % 13.74% -13.29% 28.72% -7.24% -13.17% 14.09% -
  Horiz. % 116.65% 102.56% 118.27% 91.89% 99.06% 114.09% 100.00%
Total Cost 46,095 45,314 40,974 26,659 25,876 27,865 22,992 12.28%
  YoY % 1.72% 10.59% 53.70% 3.03% -7.14% 21.19% -
  Horiz. % 200.48% 197.09% 178.21% 115.95% 112.54% 121.19% 100.00%
Net Worth 53,098 49,894 44,887 41,205 36,992 34,722 28,859 10.69%
  YoY % 6.42% 11.15% 8.93% 11.39% 6.54% 20.32% -
  Horiz. % 183.99% 172.88% 155.54% 142.78% 128.18% 120.32% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 0 0 0 2,175 2,953 2,328 0 -
  YoY % 0.00% 0.00% 0.00% -26.37% 26.84% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 93.40% 126.84% 100.00% -
Div Payout % - % - % - % 34.03 % 56.37 % 38.63 % - % -
  YoY % 0.00% 0.00% 0.00% -39.63% 45.92% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 88.09% 145.92% 100.00% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 53,098 49,894 44,887 41,205 36,992 34,722 28,859 10.69%
  YoY % 6.42% 11.15% 8.93% 11.39% 6.54% 20.32% -
  Horiz. % 183.99% 172.88% 155.54% 142.78% 128.18% 120.32% 100.00%
NOSH 333,740 333,740 165,757 165,219 163,974 164,797 152,214 13.97%
  YoY % 0.00% 101.34% 0.33% 0.76% -0.50% 8.27% -
  Horiz. % 219.26% 219.26% 108.90% 108.54% 107.73% 108.27% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 10.77 % 15.14 % 14.08 % 19.33 % 16.84 % 17.79 % 21.71 % -11.02%
  YoY % -28.86% 7.53% -27.16% 14.79% -5.34% -18.06% -
  Horiz. % 49.61% 69.74% 64.85% 89.04% 77.57% 81.94% 100.00%
ROE 10.48 % 16.20 % 14.96 % 15.51 % 14.16 % 17.36 % 22.09 % -11.68%
  YoY % -35.31% 8.29% -3.55% 9.53% -18.43% -21.41% -
  Horiz. % 47.44% 73.34% 67.72% 70.21% 64.10% 78.59% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 15.48 16.00 28.77 20.00 18.98 20.57 19.29 -3.60%
  YoY % -3.25% -44.39% 43.85% 5.37% -7.73% 6.64% -
  Horiz. % 80.25% 82.94% 149.14% 103.68% 98.39% 106.64% 100.00%
EPS 1.67 2.42 4.05 3.87 3.20 3.66 4.19 -14.20%
  YoY % -30.99% -40.25% 4.65% 20.94% -12.57% -12.65% -
  Horiz. % 39.86% 57.76% 96.66% 92.36% 76.37% 87.35% 100.00%
DPS 0.00 0.00 0.00 1.32 1.80 1.41 0.00 -
  YoY % 0.00% 0.00% 0.00% -26.67% 27.66% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 93.62% 127.66% 100.00% -
NAPS 0.1591 0.1495 0.2708 0.2494 0.2256 0.2107 0.1896 -2.88%
  YoY % 6.42% -44.79% 8.58% 10.55% 7.07% 11.13% -
  Horiz. % 83.91% 78.85% 142.83% 131.54% 118.99% 111.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 15.48 16.00 14.29 9.90 9.32 10.16 8.80 9.86%
  YoY % -3.25% 11.97% 44.34% 6.22% -8.27% 15.45% -
  Horiz. % 175.91% 181.82% 162.39% 112.50% 105.91% 115.45% 100.00%
EPS 1.67 2.42 2.01 1.92 1.57 1.81 1.91 -2.21%
  YoY % -30.99% 20.40% 4.69% 22.29% -13.26% -5.24% -
  Horiz. % 87.43% 126.70% 105.24% 100.52% 82.20% 94.76% 100.00%
DPS 0.00 0.00 0.00 0.65 0.89 0.70 0.00 -
  YoY % 0.00% 0.00% 0.00% -26.97% 27.14% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 92.86% 127.14% 100.00% -
NAPS 0.1591 0.1495 0.1345 0.1235 0.1108 0.1040 0.0865 10.68%
  YoY % 6.42% 11.15% 8.91% 11.46% 6.54% 20.23% -
  Horiz. % 183.93% 172.83% 155.49% 142.77% 128.09% 120.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.1900 0.2300 0.2500 0.1300 0.1900 0.0900 0.1300 -
P/RPS 1.23 1.44 0.87 0.65 1.00 0.44 0.67 10.64%
  YoY % -14.58% 65.52% 33.85% -35.00% 127.27% -34.33% -
  Horiz. % 183.58% 214.93% 129.85% 97.01% 149.25% 65.67% 100.00%
P/EPS 11.40 9.50 6.17 3.36 5.95 2.46 3.10 24.21%
  YoY % 20.00% 53.97% 83.63% -43.53% 141.87% -20.65% -
  Horiz. % 367.74% 306.45% 199.03% 108.39% 191.94% 79.35% 100.00%
EY 8.77 10.53 16.21 29.76 16.82 40.65 32.22 -19.48%
  YoY % -16.71% -35.04% -45.53% 76.93% -58.62% 26.16% -
  Horiz. % 27.22% 32.68% 50.31% 92.36% 52.20% 126.16% 100.00%
DY 0.00 0.00 0.00 10.13 9.47 15.70 0.00 -
  YoY % 0.00% 0.00% 0.00% 6.97% -39.68% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 64.52% 60.32% 100.00% -
P/NAPS 1.19 1.54 0.92 0.52 0.84 0.43 0.69 9.50%
  YoY % -22.73% 67.39% 76.92% -38.10% 95.35% -37.68% -
  Horiz. % 172.46% 223.19% 133.33% 75.36% 121.74% 62.32% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date - 22/06/12 23/06/11 30/06/10 23/06/09 24/06/08 21/06/07 -
Price 0.0000 0.2300 0.2400 0.1300 0.0900 0.0900 0.1200 -
P/RPS 0.00 1.44 0.83 0.65 0.47 0.44 0.62 -
  YoY % 0.00% 73.49% 27.69% 38.30% 6.82% -29.03% -
  Horiz. % 0.00% 232.26% 133.87% 104.84% 75.81% 70.97% 100.00%
P/EPS 0.00 9.50 5.92 3.36 2.82 2.46 2.86 -
  YoY % 0.00% 60.47% 76.19% 19.15% 14.63% -13.99% -
  Horiz. % 0.00% 332.17% 206.99% 117.48% 98.60% 86.01% 100.00%
EY 0.00 10.53 16.88 29.76 35.51 40.65 34.91 -
  YoY % 0.00% -37.62% -43.28% -16.19% -12.64% 16.44% -
  Horiz. % 0.00% 30.16% 48.35% 85.25% 101.72% 116.44% 100.00%
DY 0.00 0.00 0.00 10.13 20.00 15.70 0.00 -
  YoY % 0.00% 0.00% 0.00% -49.35% 27.39% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 64.52% 127.39% 100.00% -
P/NAPS 0.00 1.54 0.89 0.52 0.40 0.43 0.63 -
  YoY % 0.00% 73.03% 71.15% 30.00% -6.98% -31.75% -
  Horiz. % 0.00% 244.44% 141.27% 82.54% 63.49% 68.25% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers