Highlights

[GREENYB] YoY TTM Result on 2013-03-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     -32.22%    YoY -     -47.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 48,649 42,917 48,706 47,616 52,093 47,175 27,439 10.01%
  YoY % 13.36% -11.89% 2.29% -8.59% 10.43% 71.93% -
  Horiz. % 177.30% 156.41% 177.51% 173.53% 189.85% 171.93% 100.00%
PBT 9,051 5,397 8,777 6,080 10,657 11,482 3,981 14.66%
  YoY % 67.70% -38.51% 44.36% -42.95% -7.19% 188.42% -
  Horiz. % 227.35% 135.57% 220.47% 152.73% 267.70% 288.42% 100.00%
Tax -2,700 -1,557 -2,332 -1,754 -2,427 -3,356 -458 34.39%
  YoY % -73.41% 33.23% -32.95% 27.73% 27.68% -632.75% -
  Horiz. % 589.52% 339.96% 509.17% 382.97% 529.91% 732.75% 100.00%
NP 6,351 3,840 6,445 4,326 8,230 8,126 3,523 10.32%
  YoY % 65.39% -40.42% 48.98% -47.44% 1.28% 130.66% -
  Horiz. % 180.27% 109.00% 182.94% 122.79% 233.61% 230.66% 100.00%
NP to SH 6,351 3,840 6,445 4,326 8,230 8,128 3,524 10.31%
  YoY % 65.39% -40.42% 48.98% -47.44% 1.25% 130.65% -
  Horiz. % 180.22% 108.97% 182.89% 122.76% 233.54% 230.65% 100.00%
Tax Rate 29.83 % 28.85 % 26.57 % 28.85 % 22.77 % 29.23 % 11.50 % 17.21%
  YoY % 3.40% 8.58% -7.90% 26.70% -22.10% 154.17% -
  Horiz. % 259.39% 250.87% 231.04% 250.87% 198.00% 254.17% 100.00%
Total Cost 42,298 39,077 42,261 43,290 43,863 39,049 23,916 9.96%
  YoY % 8.24% -7.53% -2.38% -1.31% 12.33% 63.28% -
  Horiz. % 176.86% 163.39% 176.71% 181.01% 183.40% 163.28% 100.00%
Net Worth 57,970 53,999 64,578 - 47,256 42,270 37,037 7.75%
  YoY % 7.35% -16.38% 0.00% 0.00% 11.80% 14.13% -
  Horiz. % 156.52% 145.79% 174.36% 0.00% 127.59% 114.13% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Div 0 66 3,337 3,337 0 0 2,175 -
  YoY % 0.00% -98.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 3.07% 153.44% 153.44% 0.00% 0.00% 100.00%
Div Payout % - % 1.74 % 51.78 % 77.15 % - % - % 61.72 % -
  YoY % 0.00% -96.64% -32.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2.82% 83.90% 125.00% 0.00% 0.00% 100.00%
Equity
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 57,970 53,999 64,578 - 47,256 42,270 37,037 7.75%
  YoY % 7.35% -16.38% 0.00% 0.00% 11.80% 14.13% -
  Horiz. % 156.52% 145.79% 174.36% 0.00% 127.59% 114.13% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,499 166,026 165,126 12.44%
  YoY % 0.00% 0.00% 0.00% 0.07% 100.87% 0.55% -
  Horiz. % 202.11% 202.11% 202.11% 202.11% 201.97% 100.55% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 13.05 % 8.95 % 13.23 % 9.09 % 15.80 % 17.23 % 12.84 % 0.27%
  YoY % 45.81% -32.35% 45.54% -42.47% -8.30% 34.19% -
  Horiz. % 101.64% 69.70% 103.04% 70.79% 123.05% 134.19% 100.00%
ROE 10.96 % 7.11 % 9.98 % - % 17.42 % 19.23 % 9.51 % 2.39%
  YoY % 54.15% -28.76% 0.00% 0.00% -9.41% 102.21% -
  Horiz. % 115.25% 74.76% 104.94% 0.00% 183.18% 202.21% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 14.58 12.86 14.59 14.27 15.62 28.41 16.62 -2.16%
  YoY % 13.37% -11.86% 2.24% -8.64% -45.02% 70.94% -
  Horiz. % 87.73% 77.38% 87.79% 85.86% 93.98% 170.94% 100.00%
EPS 1.90 1.15 1.93 1.30 2.47 4.90 2.13 -1.89%
  YoY % 65.22% -40.41% 48.46% -47.37% -49.59% 130.05% -
  Horiz. % 89.20% 53.99% 90.61% 61.03% 115.96% 230.05% 100.00%
DPS 0.00 0.02 1.00 1.00 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% 75.76% 0.00% 0.00% 100.00%
NAPS 0.1737 0.1618 0.1935 - 0.1417 0.2546 0.2243 -4.17%
  YoY % 7.35% -16.38% 0.00% 0.00% -44.34% 13.51% -
  Horiz. % 77.44% 72.14% 86.27% 0.00% 63.17% 113.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 14.58 12.86 14.59 14.27 15.61 14.14 8.22 10.02%
  YoY % 13.37% -11.86% 2.24% -8.58% 10.40% 72.02% -
  Horiz. % 177.37% 156.45% 177.49% 173.60% 189.90% 172.02% 100.00%
EPS 1.90 1.15 1.93 1.30 2.47 2.44 1.06 10.21%
  YoY % 65.22% -40.41% 48.46% -47.37% 1.23% 130.19% -
  Horiz. % 179.25% 108.49% 182.08% 122.64% 233.02% 230.19% 100.00%
DPS 0.00 0.02 1.00 1.00 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% 153.85% 0.00% 0.00% 100.00%
NAPS 0.1737 0.1618 0.1935 - 0.1416 0.1267 0.1110 7.75%
  YoY % 7.35% -16.38% 0.00% 0.00% 11.76% 14.14% -
  Horiz. % 156.49% 145.77% 174.32% 0.00% 127.57% 114.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 29/03/13 31/01/12 31/01/11 29/01/10 -
Price 0.2150 0.3250 0.2050 0.2000 0.2200 0.2300 0.1200 -
P/RPS 1.47 2.53 1.40 1.40 1.41 0.81 0.72 12.63%
  YoY % -41.90% 80.71% 0.00% -0.71% 74.07% 12.50% -
  Horiz. % 204.17% 351.39% 194.44% 194.44% 195.83% 112.50% 100.00%
P/EPS 11.30 28.25 10.62 15.43 8.91 4.70 5.62 12.34%
  YoY % -60.00% 166.01% -31.17% 73.18% 89.57% -16.37% -
  Horiz. % 201.07% 502.67% 188.97% 274.56% 158.54% 83.63% 100.00%
EY 8.85 3.54 9.42 6.48 11.22 21.29 17.78 -10.97%
  YoY % 150.00% -62.42% 45.37% -42.25% -47.30% 19.74% -
  Horiz. % 49.78% 19.91% 52.98% 36.45% 63.10% 119.74% 100.00%
DY 0.00 0.06 4.88 5.00 0.00 0.00 10.98 -
  YoY % 0.00% -98.77% -2.40% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.55% 44.44% 45.54% 0.00% 0.00% 100.00%
P/NAPS 1.24 2.01 1.06 0.00 1.55 0.90 0.53 15.21%
  YoY % -38.31% 89.62% 0.00% 0.00% 72.22% 69.81% -
  Horiz. % 233.96% 379.25% 200.00% 0.00% 292.45% 169.81% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/03/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 19/03/15 24/03/14 - 22/03/12 23/03/11 24/03/10 -
Price 0.2350 0.2900 0.2400 0.0000 0.2600 0.2200 0.1300 -
P/RPS 1.61 2.26 1.64 0.00 1.66 0.77 0.78 12.83%
  YoY % -28.76% 37.80% 0.00% 0.00% 115.58% -1.28% -
  Horiz. % 206.41% 289.74% 210.26% 0.00% 212.82% 98.72% 100.00%
P/EPS 12.35 25.20 12.43 0.00 10.54 4.49 6.09 12.50%
  YoY % -50.99% 102.74% 0.00% 0.00% 134.74% -26.27% -
  Horiz. % 202.79% 413.79% 204.11% 0.00% 173.07% 73.73% 100.00%
EY 8.10 3.97 8.05 0.00 9.49 22.25 16.42 -11.11%
  YoY % 104.03% -50.68% 0.00% 0.00% -57.35% 35.51% -
  Horiz. % 49.33% 24.18% 49.03% 0.00% 57.80% 135.51% 100.00%
DY 0.00 0.07 4.17 0.00 0.00 0.00 10.13 -
  YoY % 0.00% -98.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.69% 41.16% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.35 1.79 1.24 0.00 1.83 0.86 0.58 15.11%
  YoY % -24.58% 44.35% 0.00% 0.00% 112.79% 48.28% -
  Horiz. % 232.76% 308.62% 213.79% 0.00% 315.52% 148.28% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers