[GREENYB] QoQ Annualized Quarter Result on 31-Jul-2011 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- -8.25%
YoY- 0.68%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 58,269 54,686 54,300 48,239 51,390 46,978 32,096 48.87%
PBT 12,580 11,508 11,920 9,576 11,057 9,188 4,460 99.75%
Tax -3,532 -3,114 -3,136 -2,192 -3,020 -2,602 -1,316 93.24%
NP 9,048 8,394 8,784 7,384 8,037 6,586 3,144 102.45%
-
NP to SH 9,048 8,394 8,784 7,374 8,037 6,586 3,144 102.45%
-
Tax Rate 28.08% 27.06% 26.31% 22.89% 27.31% 28.32% 29.51% -
Total Cost 49,221 46,292 45,516 40,855 43,353 40,392 28,952 42.49%
-
Net Worth 49,894 47,199 48,528 46,492 44,969 42,130 42,525 11.25%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 49,894 47,199 48,528 46,492 44,969 42,130 42,525 11.25%
NOSH 333,740 333,095 166,363 166,879 166,060 165,477 163,750 60.81%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 15.53% 15.35% 16.18% 15.31% 15.64% 14.02% 9.80% -
ROE 18.13% 17.78% 18.10% 15.86% 17.87% 15.63% 7.39% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 17.46 16.42 32.64 28.91 30.95 28.39 19.60 -7.42%
EPS 2.71 2.52 5.28 4.43 4.84 3.98 1.92 25.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.1417 0.2917 0.2786 0.2708 0.2546 0.2597 -30.82%
Adjusted Per Share Value based on latest NOSH - 166,410
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 10.29 9.66 9.59 8.52 9.07 8.29 5.67 48.83%
EPS 1.60 1.48 1.55 1.30 1.42 1.16 0.56 101.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0881 0.0833 0.0857 0.0821 0.0794 0.0744 0.0751 11.24%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.23 0.22 0.22 0.42 0.25 0.23 0.16 -
P/RPS 1.32 1.34 0.67 1.45 0.81 0.81 0.82 37.39%
P/EPS 8.48 8.73 4.17 9.50 5.17 5.78 8.33 1.19%
EY 11.79 11.45 24.00 10.52 19.36 17.30 12.00 -1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 0.75 1.51 0.92 0.90 0.62 83.51%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 -
Price 0.23 0.26 0.20 0.19 0.24 0.22 0.19 -
P/RPS 1.32 1.58 0.61 0.66 0.78 0.77 0.97 22.82%
P/EPS 8.48 10.32 3.79 4.30 4.96 5.53 9.90 -9.81%
EY 11.79 9.69 26.40 23.26 20.17 18.09 10.11 10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.83 0.69 0.68 0.89 0.86 0.73 64.56%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment