Highlights

[GREENYB] YoY TTM Result on 2010-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Oct-2010  [#1]
Profit Trend QoQ -     6.71%    YoY -     105.19%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 44,855 53,915 53,790 42,385 27,750 35,039 25,179 10.09%
  YoY % -16.80% 0.23% 26.91% 52.74% -20.80% 39.16% -
  Horiz. % 178.14% 214.13% 213.63% 168.33% 110.21% 139.16% 100.00%
PBT 5,881 10,643 11,362 10,317 4,494 9,202 4,648 4.00%
  YoY % -44.74% -6.33% 10.13% 129.57% -51.16% 97.98% -
  Horiz. % 126.53% 228.98% 244.45% 221.97% 96.69% 197.98% 100.00%
Tax -1,717 -2,793 -2,626 -2,734 -797 -2,121 -1,359 3.97%
  YoY % 38.52% -6.36% 3.95% -243.04% 62.42% -56.07% -
  Horiz. % 126.34% 205.52% 193.23% 201.18% 58.65% 156.07% 100.00%
NP 4,164 7,850 8,736 7,583 3,697 7,081 3,289 4.01%
  YoY % -46.96% -10.14% 15.21% 105.11% -47.79% 115.29% -
  Horiz. % 126.60% 238.67% 265.61% 230.56% 112.40% 215.29% 100.00%
NP to SH 4,164 7,850 8,736 7,586 3,697 7,081 3,289 4.01%
  YoY % -46.96% -10.14% 15.16% 105.19% -47.79% 115.29% -
  Horiz. % 126.60% 238.67% 265.61% 230.65% 112.40% 215.29% 100.00%
Tax Rate 29.20 % 26.24 % 23.11 % 26.50 % 17.73 % 23.05 % 29.24 % -0.02%
  YoY % 11.28% 13.54% -12.79% 49.46% -23.08% -21.17% -
  Horiz. % 99.86% 89.74% 79.04% 90.63% 60.64% 78.83% 100.00%
Total Cost 40,691 46,065 45,054 34,802 24,053 27,958 21,890 10.88%
  YoY % -11.67% 2.24% 29.46% 44.69% -13.97% 27.72% -
  Horiz. % 185.89% 210.44% 205.82% 158.99% 109.88% 127.72% 100.00%
Net Worth 54,065 53,131 48,528 42,525 36,982 36,661 32,274 8.97%
  YoY % 1.76% 9.49% 14.11% 14.99% 0.88% 13.59% -
  Horiz. % 167.52% 164.62% 150.36% 131.76% 114.59% 113.59% 100.00%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 767 3,337 0 0 2,175 2,953 2,328 -16.87%
  YoY % -77.00% 0.00% 0.00% 0.00% -26.37% 26.84% -
  Horiz. % 32.96% 143.31% 0.00% 0.00% 93.40% 126.84% 100.00%
Div Payout % 18.43 % 42.51 % - % - % 58.83 % 41.72 % 70.81 % -20.08%
  YoY % -56.65% 0.00% 0.00% 0.00% 41.01% -41.08% -
  Horiz. % 26.03% 60.03% 0.00% 0.00% 83.08% 58.92% 100.00%
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 54,065 53,131 48,528 42,525 36,982 36,661 32,274 8.97%
  YoY % 1.76% 9.49% 14.11% 14.99% 0.88% 13.59% -
  Horiz. % 167.52% 164.62% 150.36% 131.76% 114.59% 113.59% 100.00%
NOSH 333,740 333,740 166,363 163,750 162,631 164,473 168,888 12.01%
  YoY % 0.00% 100.61% 1.60% 0.69% -1.12% -2.61% -
  Horiz. % 197.61% 197.61% 98.50% 96.96% 96.30% 97.39% 100.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 9.28 % 14.56 % 16.24 % 17.89 % 13.32 % 20.21 % 13.06 % -5.53%
  YoY % -36.26% -10.34% -9.22% 34.31% -34.09% 54.75% -
  Horiz. % 71.06% 111.49% 124.35% 136.98% 101.99% 154.75% 100.00%
ROE 7.70 % 14.77 % 18.00 % 17.84 % 10.00 % 19.31 % 10.19 % -4.56%
  YoY % -47.87% -17.94% 0.90% 78.40% -48.21% 89.50% -
  Horiz. % 75.56% 144.95% 176.64% 175.07% 98.14% 189.50% 100.00%
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 13.44 16.15 32.33 25.88 17.06 21.30 14.91 -1.71%
  YoY % -16.78% -50.05% 24.92% 51.70% -19.91% 42.86% -
  Horiz. % 90.14% 108.32% 216.83% 173.57% 114.42% 142.86% 100.00%
EPS 1.25 2.35 5.25 4.63 2.27 4.31 1.95 -7.14%
  YoY % -46.81% -55.24% 13.39% 103.96% -47.33% 121.03% -
  Horiz. % 64.10% 120.51% 269.23% 237.44% 116.41% 221.03% 100.00%
DPS 0.23 1.00 0.00 0.00 1.34 1.80 1.38 -25.80%
  YoY % -77.00% 0.00% 0.00% 0.00% -25.56% 30.43% -
  Horiz. % 16.67% 72.46% 0.00% 0.00% 97.10% 130.43% 100.00%
NAPS 0.1620 0.1592 0.2917 0.2597 0.2274 0.2229 0.1911 -2.71%
  YoY % 1.76% -45.42% 12.32% 14.20% 2.02% 16.64% -
  Horiz. % 84.77% 83.31% 152.64% 135.90% 119.00% 116.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 13.44 16.15 16.12 12.70 8.31 10.50 7.54 10.10%
  YoY % -16.78% 0.19% 26.93% 52.83% -20.86% 39.26% -
  Horiz. % 178.25% 214.19% 213.79% 168.44% 110.21% 139.26% 100.00%
EPS 1.25 2.35 2.62 2.27 1.11 2.12 0.99 3.96%
  YoY % -46.81% -10.31% 15.42% 104.50% -47.64% 114.14% -
  Horiz. % 126.26% 237.37% 264.65% 229.29% 112.12% 214.14% 100.00%
DPS 0.23 1.00 0.00 0.00 0.65 0.89 0.70 -16.92%
  YoY % -77.00% 0.00% 0.00% 0.00% -26.97% 27.14% -
  Horiz. % 32.86% 142.86% 0.00% 0.00% 92.86% 127.14% 100.00%
NAPS 0.1620 0.1592 0.1454 0.1274 0.1108 0.1098 0.0967 8.97%
  YoY % 1.76% 9.49% 14.13% 14.98% 0.91% 13.55% -
  Horiz. % 167.53% 164.63% 150.36% 131.75% 114.58% 113.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.2000 0.2500 0.2200 0.1600 0.1200 0.1000 0.1200 -
P/RPS 1.49 1.55 0.68 0.62 0.70 0.47 0.80 10.91%
  YoY % -3.87% 127.94% 9.68% -11.43% 48.94% -41.25% -
  Horiz. % 186.25% 193.75% 85.00% 77.50% 87.50% 58.75% 100.00%
P/EPS 16.03 10.63 4.19 3.45 5.28 2.32 6.16 17.26%
  YoY % 50.80% 153.70% 21.45% -34.66% 127.59% -62.34% -
  Horiz. % 260.23% 172.56% 68.02% 56.01% 85.71% 37.66% 100.00%
EY 6.24 9.41 23.87 28.95 18.94 43.05 16.23 -14.71%
  YoY % -33.69% -60.58% -17.55% 52.85% -56.00% 165.25% -
  Horiz. % 38.45% 57.98% 147.07% 178.37% 116.70% 265.25% 100.00%
DY 1.15 4.00 0.00 0.00 11.14 18.00 11.49 -31.84%
  YoY % -71.25% 0.00% 0.00% 0.00% -38.11% 56.66% -
  Horiz. % 10.01% 34.81% 0.00% 0.00% 96.95% 156.66% 100.00%
P/NAPS 1.23 1.57 0.75 0.62 0.53 0.45 0.63 11.78%
  YoY % -21.66% 109.33% 20.97% 16.98% 17.78% -28.57% -
  Horiz. % 195.24% 249.21% 119.05% 98.41% 84.13% 71.43% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date - 20/12/12 23/12/11 23/12/10 22/12/09 22/12/08 21/12/07 -
Price 0.0000 0.2200 0.2000 0.1900 0.1200 0.1000 0.1100 -
P/RPS 0.00 1.36 0.62 0.73 0.70 0.47 0.74 -
  YoY % 0.00% 119.35% -15.07% 4.29% 48.94% -36.49% -
  Horiz. % 0.00% 183.78% 83.78% 98.65% 94.59% 63.51% 100.00%
P/EPS 0.00 9.35 3.81 4.10 5.28 2.32 5.65 -
  YoY % 0.00% 145.41% -7.07% -22.35% 127.59% -58.94% -
  Horiz. % 0.00% 165.49% 67.43% 72.57% 93.45% 41.06% 100.00%
EY 0.00 10.69 26.26 24.38 18.94 43.05 17.70 -
  YoY % 0.00% -59.29% 7.71% 28.72% -56.00% 143.22% -
  Horiz. % 0.00% 60.40% 148.36% 137.74% 107.01% 243.22% 100.00%
DY 0.00 4.55 0.00 0.00 11.14 18.00 12.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% -38.11% 43.54% -
  Horiz. % 0.00% 36.28% 0.00% 0.00% 88.84% 143.54% 100.00%
P/NAPS 0.00 1.38 0.69 0.73 0.53 0.45 0.58 -
  YoY % 0.00% 100.00% -5.48% 37.74% 17.78% -22.41% -
  Horiz. % 0.00% 237.93% 118.97% 125.86% 91.38% 77.59% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

188  577  604  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.865+0.155 
 FINTEC 0.0750.00 
 LAMBO 0.030.00 
 KSTAR 0.25-0.07 
 DNEX 0.235+0.01 
 PNEPCB 0.345+0.015 
 JFTECH 2.21+0.25 
 DGB 0.11-0.015 
 DNEX-WD 0.04+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!
PARTNERS & BROKERS