Highlights

[GREENYB] YoY TTM Result on 2013-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     28.59%    YoY -     -31.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 43,982 41,908 47,020 51,658 53,398 47,690 33,048 4.87%
  YoY % 4.95% -10.87% -8.98% -3.26% 11.97% 44.31% -
  Horiz. % 133.09% 126.81% 142.28% 156.31% 161.58% 144.31% 100.00%
PBT 6,574 4,979 7,846 7,654 10,639 9,289 8,141 -3.50%
  YoY % 32.03% -36.54% 2.51% -28.06% 14.53% 14.10% -
  Horiz. % 80.75% 61.16% 96.38% 94.02% 130.68% 114.10% 100.00%
Tax -2,051 -1,478 -2,303 -2,091 -2,555 -2,573 -1,752 2.66%
  YoY % -38.77% 35.82% -10.14% 18.16% 0.70% -46.86% -
  Horiz. % 117.07% 84.36% 131.45% 119.35% 145.83% 146.86% 100.00%
NP 4,523 3,501 5,543 5,563 8,084 6,716 6,389 -5.59%
  YoY % 29.19% -36.84% -0.36% -31.19% 20.37% 5.12% -
  Horiz. % 70.79% 54.80% 86.76% 87.07% 126.53% 105.12% 100.00%
NP to SH 4,523 3,501 5,543 5,563 8,084 6,716 6,392 -5.60%
  YoY % 29.19% -36.84% -0.36% -31.19% 20.37% 5.07% -
  Horiz. % 70.76% 54.77% 86.72% 87.03% 126.47% 105.07% 100.00%
Tax Rate 31.20 % 29.68 % 29.35 % 27.32 % 24.02 % 27.70 % 21.52 % 6.38%
  YoY % 5.12% 1.12% 7.43% 13.74% -13.29% 28.72% -
  Horiz. % 144.98% 137.92% 136.38% 126.95% 111.62% 128.72% 100.00%
Total Cost 39,459 38,407 41,477 46,095 45,314 40,974 26,659 6.75%
  YoY % 2.74% -7.40% -10.02% 1.72% 10.59% 53.70% -
  Horiz. % 148.01% 144.07% 155.58% 172.91% 169.98% 153.70% 100.00%
Net Worth 57,503 55,534 55,400 53,098 49,894 44,887 41,205 5.71%
  YoY % 3.55% 0.24% 4.34% 6.42% 11.15% 8.93% -
  Horiz. % 139.55% 134.77% 134.45% 128.86% 121.09% 108.93% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 0 66 3,337 0 0 0 2,175 -
  YoY % 0.00% -98.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 3.07% 153.44% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 1.91 % 60.21 % - % - % - % 34.03 % -
  YoY % 0.00% -96.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 5.61% 176.93% 0.00% 0.00% 0.00% 100.00%
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 57,503 55,534 55,400 53,098 49,894 44,887 41,205 5.71%
  YoY % 3.55% 0.24% 4.34% 6.42% 11.15% 8.93% -
  Horiz. % 139.55% 134.77% 134.45% 128.86% 121.09% 108.93% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 165,757 165,219 12.42%
  YoY % 0.00% 0.00% 0.00% 0.00% 101.34% 0.33% -
  Horiz. % 202.00% 202.00% 202.00% 202.00% 202.00% 100.33% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 10.28 % 8.35 % 11.79 % 10.77 % 15.14 % 14.08 % 19.33 % -9.98%
  YoY % 23.11% -29.18% 9.47% -28.86% 7.53% -27.16% -
  Horiz. % 53.18% 43.20% 60.99% 55.72% 78.32% 72.84% 100.00%
ROE 7.87 % 6.30 % 10.01 % 10.48 % 16.20 % 14.96 % 15.51 % -10.68%
  YoY % 24.92% -37.06% -4.48% -35.31% 8.29% -3.55% -
  Horiz. % 50.74% 40.62% 64.54% 67.57% 104.45% 96.45% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 13.18 12.56 14.09 15.48 16.00 28.77 20.00 -6.71%
  YoY % 4.94% -10.86% -8.98% -3.25% -44.39% 43.85% -
  Horiz. % 65.90% 62.80% 70.45% 77.40% 80.00% 143.85% 100.00%
EPS 1.36 1.05 1.66 1.67 2.42 4.05 3.87 -15.98%
  YoY % 29.52% -36.75% -0.60% -30.99% -40.25% 4.65% -
  Horiz. % 35.14% 27.13% 42.89% 43.15% 62.53% 104.65% 100.00%
DPS 0.00 0.02 1.00 0.00 0.00 0.00 1.32 -
  YoY % 0.00% -98.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.52% 75.76% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1723 0.1664 0.1660 0.1591 0.1495 0.2708 0.2494 -5.97%
  YoY % 3.55% 0.24% 4.34% 6.42% -44.79% 8.58% -
  Horiz. % 69.09% 66.72% 66.56% 63.79% 59.94% 108.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 13.18 12.56 14.09 15.48 16.00 14.29 9.90 4.88%
  YoY % 4.94% -10.86% -8.98% -3.25% 11.97% 44.34% -
  Horiz. % 133.13% 126.87% 142.32% 156.36% 161.62% 144.34% 100.00%
EPS 1.36 1.05 1.66 1.67 2.42 2.01 1.92 -5.58%
  YoY % 29.52% -36.75% -0.60% -30.99% 20.40% 4.69% -
  Horiz. % 70.83% 54.69% 86.46% 86.98% 126.04% 104.69% 100.00%
DPS 0.00 0.02 1.00 0.00 0.00 0.00 0.65 -
  YoY % 0.00% -98.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 3.08% 153.85% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1723 0.1664 0.1660 0.1591 0.1495 0.1345 0.1235 5.70%
  YoY % 3.55% 0.24% 4.34% 6.42% 11.15% 8.91% -
  Horiz. % 139.51% 134.74% 134.41% 128.83% 121.05% 108.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.2550 0.2700 0.2500 0.1900 0.2300 0.2500 0.1300 -
P/RPS 1.93 2.15 1.77 1.23 1.44 0.87 0.65 19.87%
  YoY % -10.23% 21.47% 43.90% -14.58% 65.52% 33.85% -
  Horiz. % 296.92% 330.77% 272.31% 189.23% 221.54% 133.85% 100.00%
P/EPS 18.82 25.74 15.05 11.40 9.50 6.17 3.36 33.23%
  YoY % -26.88% 71.03% 32.02% 20.00% 53.97% 83.63% -
  Horiz. % 560.12% 766.07% 447.92% 339.29% 282.74% 183.63% 100.00%
EY 5.31 3.89 6.64 8.77 10.53 16.21 29.76 -24.95%
  YoY % 36.50% -41.42% -24.29% -16.71% -35.04% -45.53% -
  Horiz. % 17.84% 13.07% 22.31% 29.47% 35.38% 54.47% 100.00%
DY 0.00 0.07 4.00 0.00 0.00 0.00 10.13 -
  YoY % 0.00% -98.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.69% 39.49% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.48 1.62 1.51 1.19 1.54 0.92 0.52 19.03%
  YoY % -8.64% 7.28% 26.89% -22.73% 67.39% 76.92% -
  Horiz. % 284.62% 311.54% 290.38% 228.85% 296.15% 176.92% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 21/06/16 25/06/15 24/06/14 - 22/06/12 23/06/11 30/06/10 -
Price 0.2600 0.2150 0.2850 0.0000 0.2300 0.2400 0.1300 -
P/RPS 1.97 1.71 2.02 0.00 1.44 0.83 0.65 20.28%
  YoY % 15.20% -15.35% 0.00% 0.00% 73.49% 27.69% -
  Horiz. % 303.08% 263.08% 310.77% 0.00% 221.54% 127.69% 100.00%
P/EPS 19.18 20.50 17.16 0.00 9.50 5.92 3.36 33.65%
  YoY % -6.44% 19.46% 0.00% 0.00% 60.47% 76.19% -
  Horiz. % 570.83% 610.12% 510.71% 0.00% 282.74% 176.19% 100.00%
EY 5.21 4.88 5.83 0.00 10.53 16.88 29.76 -25.19%
  YoY % 6.76% -16.30% 0.00% 0.00% -37.62% -43.28% -
  Horiz. % 17.51% 16.40% 19.59% 0.00% 35.38% 56.72% 100.00%
DY 0.00 0.09 3.51 0.00 0.00 0.00 10.13 -
  YoY % 0.00% -97.44% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.89% 34.65% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.51 1.29 1.72 0.00 1.54 0.89 0.52 19.42%
  YoY % 17.05% -25.00% 0.00% 0.00% 73.03% 71.15% -
  Horiz. % 290.38% 248.08% 330.77% 0.00% 296.15% 171.15% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers