Highlights

[GREENYB] YoY TTM Result on 2012-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jul-2012  [#4]
Profit Trend QoQ -     2.96%    YoY -     13.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 44,255 51,771 47,898 55,704 48,239 38,779 27,696 8.12%
  YoY % -14.52% 8.09% -14.01% 15.48% 24.39% 40.02% -
  Horiz. % 159.79% 186.93% 172.94% 201.13% 174.17% 140.02% 100.00%
PBT 5,980 8,707 5,749 11,290 9,497 9,648 4,914 3.32%
  YoY % -31.32% 51.45% -49.08% 18.88% -1.57% 96.34% -
  Horiz. % 121.69% 177.19% 116.99% 229.75% 193.26% 196.34% 100.00%
Tax -1,582 -2,422 -1,813 -2,967 -2,171 -2,542 -901 9.83%
  YoY % 34.68% -33.59% 38.89% -36.67% 14.59% -182.13% -
  Horiz. % 175.58% 268.81% 201.22% 329.30% 240.95% 282.13% 100.00%
NP 4,398 6,285 3,936 8,323 7,326 7,106 4,013 1.54%
  YoY % -30.02% 59.68% -52.71% 13.61% 3.10% 77.07% -
  Horiz. % 109.59% 156.62% 98.08% 207.40% 182.56% 177.07% 100.00%
NP to SH 4,398 6,285 3,936 8,323 7,326 7,109 4,013 1.54%
  YoY % -30.02% 59.68% -52.71% 13.61% 3.05% 77.15% -
  Horiz. % 109.59% 156.62% 98.08% 207.40% 182.56% 177.15% 100.00%
Tax Rate 26.45 % 27.82 % 31.54 % 26.28 % 22.86 % 26.35 % 18.34 % 6.29%
  YoY % -4.92% -11.79% 20.02% 14.96% -13.24% 43.68% -
  Horiz. % 144.22% 151.69% 171.97% 143.29% 124.65% 143.68% 100.00%
Total Cost 39,857 45,486 43,962 47,381 40,913 31,673 23,683 9.06%
  YoY % -12.38% 3.47% -7.22% 15.81% 29.17% 33.74% -
  Horiz. % 168.29% 192.06% 185.63% 200.06% 172.75% 133.74% 100.00%
Net Worth 57,269 56,235 53,298 51,429 46,328 41,344 32,697 9.79%
  YoY % 1.84% 5.51% 3.63% 11.01% 12.05% 26.45% -
  Horiz. % 175.15% 171.99% 163.00% 157.29% 141.69% 126.45% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 66 0 0 3,337 0 0 2,175 -44.03%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.07% 0.00% 0.00% 153.44% 0.00% 0.00% 100.00%
Div Payout % 1.52 % - % - % 40.10 % - % - % 54.20 % -44.87%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.80% 0.00% 0.00% 73.99% 0.00% 0.00% 100.00%
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 57,269 56,235 53,298 51,429 46,328 41,344 32,697 9.79%
  YoY % 1.84% 5.51% 3.63% 11.01% 12.05% 26.45% -
  Horiz. % 175.15% 171.99% 163.00% 157.29% 141.69% 126.45% 100.00%
NOSH 333,740 333,740 333,740 333,740 166,410 163,095 145,000 14.90%
  YoY % 0.00% 0.00% 0.00% 100.55% 2.03% 12.48% -
  Horiz. % 230.17% 230.17% 230.17% 230.17% 114.77% 112.48% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 9.94 % 12.14 % 8.22 % 14.94 % 15.19 % 18.32 % 14.49 % -6.09%
  YoY % -18.12% 47.69% -44.98% -1.65% -17.09% 26.43% -
  Horiz. % 68.60% 83.78% 56.73% 103.11% 104.83% 126.43% 100.00%
ROE 7.68 % 11.18 % 7.38 % 16.18 % 15.81 % 17.19 % 12.27 % -7.51%
  YoY % -31.31% 51.49% -54.39% 2.34% -8.03% 40.10% -
  Horiz. % 62.59% 91.12% 60.15% 131.87% 128.85% 140.10% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 13.26 15.51 14.35 16.69 28.99 23.78 19.10 -5.90%
  YoY % -14.51% 8.08% -14.02% -42.43% 21.91% 24.50% -
  Horiz. % 69.42% 81.20% 75.13% 87.38% 151.78% 124.50% 100.00%
EPS 1.32 1.88 1.18 2.49 4.40 4.36 2.77 -11.62%
  YoY % -29.79% 59.32% -52.61% -43.41% 0.92% 57.40% -
  Horiz. % 47.65% 67.87% 42.60% 89.89% 158.84% 157.40% 100.00%
DPS 0.02 0.00 0.00 1.00 0.00 0.00 1.50 -51.29%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.33% 0.00% 0.00% 66.67% 0.00% 0.00% 100.00%
NAPS 0.1716 0.1685 0.1597 0.1541 0.2784 0.2535 0.2255 -4.45%
  YoY % 1.84% 5.51% 3.63% -44.65% 9.82% 12.42% -
  Horiz. % 76.10% 74.72% 70.82% 68.34% 123.46% 112.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 13.26 15.51 14.35 16.69 14.45 11.62 8.30 8.12%
  YoY % -14.51% 8.08% -14.02% 15.50% 24.35% 40.00% -
  Horiz. % 159.76% 186.87% 172.89% 201.08% 174.10% 140.00% 100.00%
EPS 1.32 1.88 1.18 2.49 2.20 2.13 1.20 1.60%
  YoY % -29.79% 59.32% -52.61% 13.18% 3.29% 77.50% -
  Horiz. % 110.00% 156.67% 98.33% 207.50% 183.33% 177.50% 100.00%
DPS 0.02 0.00 0.00 1.00 0.00 0.00 0.65 -44.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.08% 0.00% 0.00% 153.85% 0.00% 0.00% 100.00%
NAPS 0.1716 0.1685 0.1597 0.1541 0.1388 0.1239 0.0980 9.78%
  YoY % 1.84% 5.51% 3.63% 11.02% 12.03% 26.43% -
  Horiz. % 175.10% 171.94% 162.96% 157.24% 141.63% 126.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.2550 0.3350 0.1950 0.2200 0.4200 0.1500 0.1200 -
P/RPS 1.92 2.16 1.36 1.32 1.45 0.63 0.63 20.40%
  YoY % -11.11% 58.82% 3.03% -8.97% 130.16% 0.00% -
  Horiz. % 304.76% 342.86% 215.87% 209.52% 230.16% 100.00% 100.00%
P/EPS 19.35 17.79 16.53 8.82 9.54 3.44 4.34 28.28%
  YoY % 8.77% 7.62% 87.41% -7.55% 177.33% -20.74% -
  Horiz. % 445.85% 409.91% 380.88% 203.23% 219.82% 79.26% 100.00%
EY 5.17 5.62 6.05 11.34 10.48 29.06 23.06 -22.05%
  YoY % -8.01% -7.11% -46.65% 8.21% -63.94% 26.02% -
  Horiz. % 22.42% 24.37% 26.24% 49.18% 45.45% 126.02% 100.00%
DY 0.08 0.00 0.00 4.55 0.00 0.00 12.50 -56.89%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.64% 0.00% 0.00% 36.40% 0.00% 0.00% 100.00%
P/NAPS 1.49 1.99 1.22 1.43 1.51 0.59 0.53 18.79%
  YoY % -25.13% 63.11% -14.69% -5.30% 155.93% 11.32% -
  Horiz. % 281.13% 375.47% 230.19% 269.81% 284.91% 111.32% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 - 21/09/12 21/09/11 30/09/10 30/09/09 -
Price 0.2050 0.4400 0.0000 0.2000 0.1900 0.1500 0.1300 -
P/RPS 1.55 2.84 0.00 1.20 0.66 0.63 0.68 14.71%
  YoY % -45.42% 0.00% 0.00% 81.82% 4.76% -7.35% -
  Horiz. % 227.94% 417.65% 0.00% 176.47% 97.06% 92.65% 100.00%
P/EPS 15.56 23.36 0.00 8.02 4.32 3.44 4.70 22.07%
  YoY % -33.39% 0.00% 0.00% 85.65% 25.58% -26.81% -
  Horiz. % 331.06% 497.02% 0.00% 170.64% 91.91% 73.19% 100.00%
EY 6.43 4.28 0.00 12.47 23.17 29.06 21.29 -18.08%
  YoY % 50.23% 0.00% 0.00% -46.18% -20.27% 36.50% -
  Horiz. % 30.20% 20.10% 0.00% 58.57% 108.83% 136.50% 100.00%
DY 0.10 0.00 0.00 5.00 0.00 0.00 11.54 -54.66%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.87% 0.00% 0.00% 43.33% 0.00% 0.00% 100.00%
P/NAPS 1.19 2.61 0.00 1.30 0.68 0.59 0.58 12.72%
  YoY % -54.41% 0.00% 0.00% 91.18% 15.25% 1.72% -
  Horiz. % 205.17% 450.00% 0.00% 224.14% 117.24% 101.72% 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.
 


 

249  237  543  1259 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.50+0.02 
 DGB 0.175+0.005 
 HSI-H8F 0.3050.00 
 TANCO 0.075+0.005 
 AAX 0.18+0.015 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.155-0.005 
 SANICHI 0.0450.00 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers