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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS