Highlights

[GREENYB] YoY TTM Result on 2012-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     -5.68%    YoY -     -10.14%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 45,058 49,952 44,855 53,915 53,790 42,385 27,750 8.41%
  YoY % -9.80% 11.36% -16.80% 0.23% 26.91% 52.74% -
  Horiz. % 162.37% 180.01% 161.64% 194.29% 193.84% 152.74% 100.00%
PBT 6,979 7,749 5,881 10,643 11,362 10,317 4,494 7.61%
  YoY % -9.94% 31.76% -44.74% -6.33% 10.13% 129.57% -
  Horiz. % 155.30% 172.43% 130.86% 236.83% 252.83% 229.57% 100.00%
Tax -1,972 -2,165 -1,717 -2,793 -2,626 -2,734 -797 16.29%
  YoY % 8.91% -26.09% 38.52% -6.36% 3.95% -243.04% -
  Horiz. % 247.43% 271.64% 215.43% 350.44% 329.49% 343.04% 100.00%
NP 5,007 5,584 4,164 7,850 8,736 7,583 3,697 5.18%
  YoY % -10.33% 34.10% -46.96% -10.14% 15.21% 105.11% -
  Horiz. % 135.43% 151.04% 112.63% 212.33% 236.30% 205.11% 100.00%
NP to SH 5,007 5,584 4,164 7,850 8,736 7,586 3,697 5.18%
  YoY % -10.33% 34.10% -46.96% -10.14% 15.16% 105.19% -
  Horiz. % 135.43% 151.04% 112.63% 212.33% 236.30% 205.19% 100.00%
Tax Rate 28.26 % 27.94 % 29.20 % 26.24 % 23.11 % 26.50 % 17.73 % 8.08%
  YoY % 1.15% -4.32% 11.28% 13.54% -12.79% 49.46% -
  Horiz. % 159.39% 157.59% 164.69% 148.00% 130.34% 149.46% 100.00%
Total Cost 40,051 44,368 40,691 46,065 45,054 34,802 24,053 8.87%
  YoY % -9.73% 9.04% -11.67% 2.24% 29.46% 44.69% -
  Horiz. % 166.51% 184.46% 169.17% 191.51% 187.31% 144.69% 100.00%
Net Worth 58,004 56,535 54,065 53,131 48,528 42,525 36,982 7.79%
  YoY % 2.60% 4.57% 1.76% 9.49% 14.11% 14.99% -
  Horiz. % 156.84% 152.87% 146.19% 143.67% 131.22% 114.99% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 0 66 767 3,337 0 0 2,175 -
  YoY % 0.00% -91.30% -77.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 3.07% 35.29% 153.44% 0.00% 0.00% 100.00%
Div Payout % - % 1.20 % 18.43 % 42.51 % - % - % 58.83 % -
  YoY % 0.00% -93.49% -56.65% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2.04% 31.33% 72.26% 0.00% 0.00% 100.00%
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 58,004 56,535 54,065 53,131 48,528 42,525 36,982 7.79%
  YoY % 2.60% 4.57% 1.76% 9.49% 14.11% 14.99% -
  Horiz. % 156.84% 152.87% 146.19% 143.67% 131.22% 114.99% 100.00%
NOSH 333,740 333,740 333,740 333,740 166,363 163,750 162,631 12.72%
  YoY % 0.00% 0.00% 0.00% 100.61% 1.60% 0.69% -
  Horiz. % 205.21% 205.21% 205.21% 205.21% 102.29% 100.69% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 11.11 % 11.18 % 9.28 % 14.56 % 16.24 % 17.89 % 13.32 % -2.98%
  YoY % -0.63% 20.47% -36.26% -10.34% -9.22% 34.31% -
  Horiz. % 83.41% 83.93% 69.67% 109.31% 121.92% 134.31% 100.00%
ROE 8.63 % 9.88 % 7.70 % 14.77 % 18.00 % 17.84 % 10.00 % -2.42%
  YoY % -12.65% 28.31% -47.87% -17.94% 0.90% 78.40% -
  Horiz. % 86.30% 98.80% 77.00% 147.70% 180.00% 178.40% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 13.50 14.97 13.44 16.15 32.33 25.88 17.06 -3.82%
  YoY % -9.82% 11.38% -16.78% -50.05% 24.92% 51.70% -
  Horiz. % 79.13% 87.75% 78.78% 94.67% 189.51% 151.70% 100.00%
EPS 1.50 1.67 1.25 2.35 5.25 4.63 2.27 -6.67%
  YoY % -10.18% 33.60% -46.81% -55.24% 13.39% 103.96% -
  Horiz. % 66.08% 73.57% 55.07% 103.52% 231.28% 203.96% 100.00%
DPS 0.00 0.02 0.23 1.00 0.00 0.00 1.34 -
  YoY % 0.00% -91.30% -77.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.49% 17.16% 74.63% 0.00% 0.00% 100.00%
NAPS 0.1738 0.1694 0.1620 0.1592 0.2917 0.2597 0.2274 -4.38%
  YoY % 2.60% 4.57% 1.76% -45.42% 12.32% 14.20% -
  Horiz. % 76.43% 74.49% 71.24% 70.01% 128.28% 114.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 13.50 14.97 13.44 16.15 16.12 12.70 8.31 8.42%
  YoY % -9.82% 11.38% -16.78% 0.19% 26.93% 52.83% -
  Horiz. % 162.45% 180.14% 161.73% 194.34% 193.98% 152.83% 100.00%
EPS 1.50 1.67 1.25 2.35 2.62 2.27 1.11 5.14%
  YoY % -10.18% 33.60% -46.81% -10.31% 15.42% 104.50% -
  Horiz. % 135.14% 150.45% 112.61% 211.71% 236.04% 204.50% 100.00%
DPS 0.00 0.02 0.23 1.00 0.00 0.00 0.65 -
  YoY % 0.00% -91.30% -77.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 3.08% 35.38% 153.85% 0.00% 0.00% 100.00%
NAPS 0.1738 0.1694 0.1620 0.1592 0.1454 0.1274 0.1108 7.79%
  YoY % 2.60% 4.57% 1.76% 9.49% 14.13% 14.98% -
  Horiz. % 156.86% 152.89% 146.21% 143.68% 131.23% 114.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.2250 0.4550 0.2000 0.2500 0.2200 0.1600 0.1200 -
P/RPS 1.67 3.04 1.49 1.55 0.68 0.62 0.70 15.59%
  YoY % -45.07% 104.03% -3.87% 127.94% 9.68% -11.43% -
  Horiz. % 238.57% 434.29% 212.86% 221.43% 97.14% 88.57% 100.00%
P/EPS 15.00 27.19 16.03 10.63 4.19 3.45 5.28 19.00%
  YoY % -44.83% 69.62% 50.80% 153.70% 21.45% -34.66% -
  Horiz. % 284.09% 514.96% 303.60% 201.33% 79.36% 65.34% 100.00%
EY 6.67 3.68 6.24 9.41 23.87 28.95 18.94 -15.96%
  YoY % 81.25% -41.03% -33.69% -60.58% -17.55% 52.85% -
  Horiz. % 35.22% 19.43% 32.95% 49.68% 126.03% 152.85% 100.00%
DY 0.00 0.04 1.15 4.00 0.00 0.00 11.14 -
  YoY % 0.00% -96.52% -71.25% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.36% 10.32% 35.91% 0.00% 0.00% 100.00%
P/NAPS 1.29 2.69 1.23 1.57 0.75 0.62 0.53 15.97%
  YoY % -52.04% 118.70% -21.66% 109.33% 20.97% 16.98% -
  Horiz. % 243.40% 507.55% 232.08% 296.23% 141.51% 116.98% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 21/12/15 23/12/14 - 20/12/12 23/12/11 23/12/10 22/12/09 -
Price 0.2200 0.3450 0.0000 0.2200 0.2000 0.1900 0.1200 -
P/RPS 1.63 2.31 0.00 1.36 0.62 0.73 0.70 15.12%
  YoY % -29.44% 0.00% 0.00% 119.35% -15.07% 4.29% -
  Horiz. % 232.86% 330.00% 0.00% 194.29% 88.57% 104.29% 100.00%
P/EPS 14.66 20.62 0.00 9.35 3.81 4.10 5.28 18.54%
  YoY % -28.90% 0.00% 0.00% 145.41% -7.07% -22.35% -
  Horiz. % 277.65% 390.53% 0.00% 177.08% 72.16% 77.65% 100.00%
EY 6.82 4.85 0.00 10.69 26.26 24.38 18.94 -15.65%
  YoY % 40.62% 0.00% 0.00% -59.29% 7.71% 28.72% -
  Horiz. % 36.01% 25.61% 0.00% 56.44% 138.65% 128.72% 100.00%
DY 0.00 0.06 0.00 4.55 0.00 0.00 11.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.54% 0.00% 40.84% 0.00% 0.00% 100.00%
P/NAPS 1.27 2.04 0.00 1.38 0.69 0.73 0.53 15.67%
  YoY % -37.75% 0.00% 0.00% 100.00% -5.48% 37.74% -
  Horiz. % 239.62% 384.91% 0.00% 260.38% 130.19% 137.74% 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.
 


 

177  446  538  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 ARMADA 0.49-0.005 
 PRESBHD 0.455-0.03 
 IFCAMSC 0.50-0.015 
Partners & Brokers