Highlights

[GREENYB] YoY TTM Result on 2010-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     -4.68%    YoY -     -48.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 52,061 52,093 47,175 27,439 36,780 29,461 19,207 18.06%
  YoY % -0.06% 10.43% 71.93% -25.40% 24.84% 53.39% -
  Horiz. % 271.05% 271.22% 245.61% 142.86% 191.49% 153.39% 100.00%
PBT 8,815 10,657 11,482 3,981 9,624 6,534 5,486 8.22%
  YoY % -17.28% -7.19% 188.42% -58.63% 47.29% 19.10% -
  Horiz. % 160.68% 194.26% 209.30% 72.57% 175.43% 119.10% 100.00%
Tax -2,433 -2,427 -3,356 -458 -2,812 -1,225 -1,241 11.86%
  YoY % -0.25% 27.68% -632.75% 83.71% -129.55% 1.29% -
  Horiz. % 196.05% 195.57% 270.43% 36.91% 226.59% 98.71% 100.00%
NP 6,382 8,230 8,126 3,523 6,812 5,309 4,245 7.03%
  YoY % -22.45% 1.28% 130.66% -48.28% 28.31% 25.06% -
  Horiz. % 150.34% 193.88% 191.43% 82.99% 160.47% 125.06% 100.00%
NP to SH 6,382 8,230 8,128 3,524 6,812 5,309 4,245 7.03%
  YoY % -22.45% 1.25% 130.65% -48.27% 28.31% 25.06% -
  Horiz. % 150.34% 193.88% 191.47% 83.02% 160.47% 125.06% 100.00%
Tax Rate 27.60 % 22.77 % 29.23 % 11.50 % 29.22 % 18.75 % 22.62 % 3.37%
  YoY % 21.21% -22.10% 154.17% -60.64% 55.84% -17.11% -
  Horiz. % 122.02% 100.66% 129.22% 50.84% 129.18% 82.89% 100.00%
Total Cost 45,679 43,863 39,049 23,916 29,968 24,152 14,962 20.42%
  YoY % 4.14% 12.33% 63.28% -20.19% 24.08% 61.42% -
  Horiz. % 305.30% 293.16% 260.99% 159.84% 200.29% 161.42% 100.00%
Net Worth 50,327 47,256 42,270 37,037 35,819 31,884 26,449 11.31%
  YoY % 6.50% 11.80% 14.13% 3.40% 12.34% 20.55% -
  Horiz. % 190.28% 178.67% 159.81% 140.03% 135.42% 120.55% 100.00%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 3,337 0 0 2,175 2,953 2,328 0 -
  YoY % 0.00% 0.00% 0.00% -26.37% 26.84% 0.00% -
  Horiz. % 143.31% 0.00% 0.00% 93.40% 126.84% 100.00% -
Div Payout % 52.29 % - % - % 61.72 % 43.36 % 43.87 % - % -
  YoY % 0.00% 0.00% 0.00% 42.34% -1.16% 0.00% -
  Horiz. % 119.19% 0.00% 0.00% 140.69% 98.84% 100.00% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 50,327 47,256 42,270 37,037 35,819 31,884 26,449 11.31%
  YoY % 6.50% 11.80% 14.13% 3.40% 12.34% 20.55% -
  Horiz. % 190.28% 178.67% 159.81% 140.03% 135.42% 120.55% 100.00%
NOSH 333,740 333,499 166,026 165,126 164,461 164,863 148,846 14.39%
  YoY % 0.07% 100.87% 0.55% 0.40% -0.24% 10.76% -
  Horiz. % 224.22% 224.06% 111.54% 110.94% 110.49% 110.76% 100.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 12.26 % 15.80 % 17.23 % 12.84 % 18.52 % 18.02 % 22.10 % -9.35%
  YoY % -22.41% -8.30% 34.19% -30.67% 2.77% -18.46% -
  Horiz. % 55.48% 71.49% 77.96% 58.10% 83.80% 81.54% 100.00%
ROE 12.68 % 17.42 % 19.23 % 9.51 % 19.02 % 16.65 % 16.05 % -3.85%
  YoY % -27.21% -9.41% 102.21% -50.00% 14.23% 3.74% -
  Horiz. % 79.00% 108.54% 119.81% 59.25% 118.50% 103.74% 100.00%
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 15.60 15.62 28.41 16.62 22.36 17.87 12.90 3.22%
  YoY % -0.13% -45.02% 70.94% -25.67% 25.13% 38.53% -
  Horiz. % 120.93% 121.09% 220.23% 128.84% 173.33% 138.53% 100.00%
EPS 1.91 2.47 4.90 2.13 4.14 3.22 2.85 -6.45%
  YoY % -22.67% -49.59% 130.05% -48.55% 28.57% 12.98% -
  Horiz. % 67.02% 86.67% 171.93% 74.74% 145.26% 112.98% 100.00%
DPS 1.00 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. % 70.92% 0.00% 0.00% 93.62% 127.66% 100.00% -
NAPS 0.1508 0.1417 0.2546 0.2243 0.2178 0.1934 0.1777 -2.70%
  YoY % 6.42% -44.34% 13.51% 2.98% 12.62% 8.84% -
  Horiz. % 84.86% 79.74% 143.28% 126.22% 122.57% 108.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 15.60 15.61 14.14 8.22 11.02 8.83 5.76 18.05%
  YoY % -0.06% 10.40% 72.02% -25.41% 24.80% 53.30% -
  Horiz. % 270.83% 271.01% 245.49% 142.71% 191.32% 153.30% 100.00%
EPS 1.91 2.47 2.44 1.06 2.04 1.59 1.27 7.03%
  YoY % -22.67% 1.23% 130.19% -48.04% 28.30% 25.20% -
  Horiz. % 150.39% 194.49% 192.13% 83.46% 160.63% 125.20% 100.00%
DPS 1.00 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. % 142.86% 0.00% 0.00% 92.86% 127.14% 100.00% -
NAPS 0.1508 0.1416 0.1267 0.1110 0.1073 0.0955 0.0793 11.30%
  YoY % 6.50% 11.76% 14.14% 3.45% 12.36% 20.43% -
  Horiz. % 190.16% 178.56% 159.77% 139.97% 135.31% 120.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.2150 0.2200 0.2300 0.1200 0.1000 0.1000 0.1400 -
P/RPS 1.38 1.41 0.81 0.72 0.45 0.56 1.08 4.17%
  YoY % -2.13% 74.07% 12.50% 60.00% -19.64% -48.15% -
  Horiz. % 127.78% 130.56% 75.00% 66.67% 41.67% 51.85% 100.00%
P/EPS 11.24 8.91 4.70 5.62 2.41 3.11 4.91 14.79%
  YoY % 26.15% 89.57% -16.37% 133.20% -22.51% -36.66% -
  Horiz. % 228.92% 181.47% 95.72% 114.46% 49.08% 63.34% 100.00%
EY 8.89 11.22 21.29 17.78 41.42 32.20 20.37 -12.90%
  YoY % -20.77% -47.30% 19.74% -57.07% 28.63% 58.08% -
  Horiz. % 43.64% 55.08% 104.52% 87.29% 203.34% 158.08% 100.00%
DY 4.65 0.00 0.00 10.98 18.00 14.13 0.00 -
  YoY % 0.00% 0.00% 0.00% -39.00% 27.39% 0.00% -
  Horiz. % 32.91% 0.00% 0.00% 77.71% 127.39% 100.00% -
P/NAPS 1.43 1.55 0.90 0.53 0.46 0.52 0.79 10.39%
  YoY % -7.74% 72.22% 69.81% 15.22% -11.54% -34.18% -
  Horiz. % 181.01% 196.20% 113.92% 67.09% 58.23% 65.82% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 21/03/13 22/03/12 23/03/11 24/03/10 30/03/09 26/03/08 - -
Price 0.2150 0.2600 0.2200 0.1300 0.0800 0.0800 0.0000 -
P/RPS 1.38 1.66 0.77 0.78 0.36 0.45 0.00 -
  YoY % -16.87% 115.58% -1.28% 116.67% -20.00% 0.00% -
  Horiz. % 306.67% 368.89% 171.11% 173.33% 80.00% 100.00% -
P/EPS 11.24 10.54 4.49 6.09 1.93 2.48 0.00 -
  YoY % 6.64% 134.74% -26.27% 215.54% -22.18% 0.00% -
  Horiz. % 453.23% 425.00% 181.05% 245.56% 77.82% 100.00% -
EY 8.89 9.49 22.25 16.42 51.78 40.25 0.00 -
  YoY % -6.32% -57.35% 35.51% -68.29% 28.65% 0.00% -
  Horiz. % 22.09% 23.58% 55.28% 40.80% 128.65% 100.00% -
DY 4.65 0.00 0.00 10.13 22.50 17.66 0.00 -
  YoY % 0.00% 0.00% 0.00% -54.98% 27.41% 0.00% -
  Horiz. % 26.33% 0.00% 0.00% 57.36% 127.41% 100.00% -
P/NAPS 1.43 1.83 0.86 0.58 0.37 0.41 0.00 -
  YoY % -21.86% 112.79% 48.28% 56.76% -9.76% 0.00% -
  Horiz. % 348.78% 446.34% 209.76% 141.46% 90.24% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers