Highlights

[GREENYB] YoY TTM Result on 2012-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     -5.79%    YoY -     1.25%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 48,706 47,616 52,061 52,093 47,175 27,439 36,780 5.77%
  YoY % 2.29% -8.54% -0.06% 10.43% 71.93% -25.40% -
  Horiz. % 132.43% 129.46% 141.55% 141.63% 128.26% 74.60% 100.00%
PBT 8,777 6,080 8,815 10,657 11,482 3,981 9,624 -1.82%
  YoY % 44.36% -31.03% -17.28% -7.19% 188.42% -58.63% -
  Horiz. % 91.20% 63.18% 91.59% 110.73% 119.31% 41.37% 100.00%
Tax -2,332 -1,754 -2,433 -2,427 -3,356 -458 -2,812 -3.67%
  YoY % -32.95% 27.91% -0.25% 27.68% -632.75% 83.71% -
  Horiz. % 82.93% 62.38% 86.52% 86.31% 119.35% 16.29% 100.00%
NP 6,445 4,326 6,382 8,230 8,126 3,523 6,812 -1.10%
  YoY % 48.98% -32.22% -22.45% 1.28% 130.66% -48.28% -
  Horiz. % 94.61% 63.51% 93.69% 120.82% 119.29% 51.72% 100.00%
NP to SH 6,445 4,326 6,382 8,230 8,128 3,524 6,812 -1.10%
  YoY % 48.98% -32.22% -22.45% 1.25% 130.65% -48.27% -
  Horiz. % 94.61% 63.51% 93.69% 120.82% 119.32% 51.73% 100.00%
Tax Rate 26.57 % 28.85 % 27.60 % 22.77 % 29.23 % 11.50 % 29.22 % -1.88%
  YoY % -7.90% 4.53% 21.21% -22.10% 154.17% -60.64% -
  Horiz. % 90.93% 98.73% 94.46% 77.93% 100.03% 39.36% 100.00%
Total Cost 42,261 43,290 45,679 43,863 39,049 23,916 29,968 7.11%
  YoY % -2.38% -5.23% 4.14% 12.33% 63.28% -20.19% -
  Horiz. % 141.02% 144.45% 152.43% 146.37% 130.30% 79.81% 100.00%
Net Worth 64,578 - 50,327 47,256 42,270 37,037 35,819 12.50%
  YoY % 0.00% 0.00% 6.50% 11.80% 14.13% 3.40% -
  Horiz. % 180.29% 0.00% 140.50% 131.93% 118.01% 103.40% 100.00%
Dividend
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 3,337 3,337 3,337 0 0 2,175 2,953 2.47%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -26.37% -
  Horiz. % 112.98% 112.98% 112.98% 0.00% 0.00% 73.63% 100.00%
Div Payout % 51.78 % 77.15 % 52.29 % - % - % 61.72 % 43.36 % 3.61%
  YoY % -32.88% 47.54% 0.00% 0.00% 0.00% 42.34% -
  Horiz. % 119.42% 177.93% 120.60% 0.00% 0.00% 142.34% 100.00%
Equity
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 64,578 - 50,327 47,256 42,270 37,037 35,819 12.50%
  YoY % 0.00% 0.00% 6.50% 11.80% 14.13% 3.40% -
  Horiz. % 180.29% 0.00% 140.50% 131.93% 118.01% 103.40% 100.00%
NOSH 333,740 333,740 333,740 333,499 166,026 165,126 164,461 15.20%
  YoY % 0.00% 0.00% 0.07% 100.87% 0.55% 0.40% -
  Horiz. % 202.93% 202.93% 202.93% 202.78% 100.95% 100.40% 100.00%
Ratio Analysis
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 13.23 % 9.09 % 12.26 % 15.80 % 17.23 % 12.84 % 18.52 % -6.50%
  YoY % 45.54% -25.86% -22.41% -8.30% 34.19% -30.67% -
  Horiz. % 71.44% 49.08% 66.20% 85.31% 93.03% 69.33% 100.00%
ROE 9.98 % - % 12.68 % 17.42 % 19.23 % 9.51 % 19.02 % -12.09%
  YoY % 0.00% 0.00% -27.21% -9.41% 102.21% -50.00% -
  Horiz. % 52.47% 0.00% 66.67% 91.59% 101.10% 50.00% 100.00%
Per Share
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 14.59 14.27 15.60 15.62 28.41 16.62 22.36 -8.18%
  YoY % 2.24% -8.53% -0.13% -45.02% 70.94% -25.67% -
  Horiz. % 65.25% 63.82% 69.77% 69.86% 127.06% 74.33% 100.00%
EPS 1.93 1.30 1.91 2.47 4.90 2.13 4.14 -14.15%
  YoY % 48.46% -31.94% -22.67% -49.59% 130.05% -48.55% -
  Horiz. % 46.62% 31.40% 46.14% 59.66% 118.36% 51.45% 100.00%
DPS 1.00 1.00 1.00 0.00 0.00 1.32 1.80 -11.09%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -26.67% -
  Horiz. % 55.56% 55.56% 55.56% 0.00% 0.00% 73.33% 100.00%
NAPS 0.1935 - 0.1508 0.1417 0.2546 0.2243 0.2178 -2.34%
  YoY % 0.00% 0.00% 6.42% -44.34% 13.51% 2.98% -
  Horiz. % 88.84% 0.00% 69.24% 65.06% 116.90% 102.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 14.59 14.27 15.60 15.61 14.14 8.22 11.02 5.77%
  YoY % 2.24% -8.53% -0.06% 10.40% 72.02% -25.41% -
  Horiz. % 132.40% 129.49% 141.56% 141.65% 128.31% 74.59% 100.00%
EPS 1.93 1.30 1.91 2.47 2.44 1.06 2.04 -1.10%
  YoY % 48.46% -31.94% -22.67% 1.23% 130.19% -48.04% -
  Horiz. % 94.61% 63.73% 93.63% 121.08% 119.61% 51.96% 100.00%
DPS 1.00 1.00 1.00 0.00 0.00 0.65 0.89 2.36%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -26.97% -
  Horiz. % 112.36% 112.36% 112.36% 0.00% 0.00% 73.03% 100.00%
NAPS 0.1935 - 0.1508 0.1416 0.1267 0.1110 0.1073 12.51%
  YoY % 0.00% 0.00% 6.50% 11.76% 14.14% 3.45% -
  Horiz. % 180.34% 0.00% 140.54% 131.97% 118.08% 103.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/14 29/03/13 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.2050 0.2000 0.2150 0.2200 0.2300 0.1200 0.1000 -
P/RPS 1.40 1.40 1.38 1.41 0.81 0.72 0.45 25.47%
  YoY % 0.00% 1.45% -2.13% 74.07% 12.50% 60.00% -
  Horiz. % 311.11% 311.11% 306.67% 313.33% 180.00% 160.00% 100.00%
P/EPS 10.62 15.43 11.24 8.91 4.70 5.62 2.41 34.51%
  YoY % -31.17% 37.28% 26.15% 89.57% -16.37% 133.20% -
  Horiz. % 440.66% 640.25% 466.39% 369.71% 195.02% 233.20% 100.00%
EY 9.42 6.48 8.89 11.22 21.29 17.78 41.42 -25.62%
  YoY % 45.37% -27.11% -20.77% -47.30% 19.74% -57.07% -
  Horiz. % 22.74% 15.64% 21.46% 27.09% 51.40% 42.93% 100.00%
DY 4.88 5.00 4.65 0.00 0.00 10.98 18.00 -22.96%
  YoY % -2.40% 7.53% 0.00% 0.00% 0.00% -39.00% -
  Horiz. % 27.11% 27.78% 25.83% 0.00% 0.00% 61.00% 100.00%
P/NAPS 1.06 0.00 1.43 1.55 0.90 0.53 0.46 18.16%
  YoY % 0.00% 0.00% -7.74% 72.22% 69.81% 15.22% -
  Horiz. % 230.43% 0.00% 310.87% 336.96% 195.65% 115.22% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/14 - 21/03/13 22/03/12 23/03/11 24/03/10 30/03/09 -
Price 0.2400 0.0000 0.2150 0.2600 0.2200 0.1300 0.0800 -
P/RPS 1.64 0.00 1.38 1.66 0.77 0.78 0.36 35.41%
  YoY % 0.00% 0.00% -16.87% 115.58% -1.28% 116.67% -
  Horiz. % 455.56% 0.00% 383.33% 461.11% 213.89% 216.67% 100.00%
P/EPS 12.43 0.00 11.24 10.54 4.49 6.09 1.93 45.11%
  YoY % 0.00% 0.00% 6.64% 134.74% -26.27% 215.54% -
  Horiz. % 644.04% 0.00% 582.38% 546.11% 232.64% 315.54% 100.00%
EY 8.05 0.00 8.89 9.49 22.25 16.42 51.78 -31.07%
  YoY % 0.00% 0.00% -6.32% -57.35% 35.51% -68.29% -
  Horiz. % 15.55% 0.00% 17.17% 18.33% 42.97% 31.71% 100.00%
DY 4.17 0.00 4.65 0.00 0.00 10.13 22.50 -28.60%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -54.98% -
  Horiz. % 18.53% 0.00% 20.67% 0.00% 0.00% 45.02% 100.00%
P/NAPS 1.24 0.00 1.43 1.83 0.86 0.58 0.37 27.35%
  YoY % 0.00% 0.00% -21.86% 112.79% 48.28% 56.76% -
  Horiz. % 335.14% 0.00% 386.49% 494.59% 232.43% 156.76% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers