[GREENYB] QoQ Cumulative Quarter Result on 31-Jul-2012 [#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- 21.68%
YoY- 11.97%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 23,700 23,700 11,786 55,704 43,702 27,343 13,575 48.20%
PBT 3,279 3,279 2,333 11,248 9,435 5,754 2,980 6.98%
Tax -1,023 -1,023 -610 -2,991 -2,649 -1,557 -784 20.66%
NP 2,256 2,256 1,723 8,257 6,786 4,197 2,196 1.92%
-
NP to SH 2,256 2,256 1,723 8,257 6,786 4,197 2,196 1.92%
-
Tax Rate 31.20% 31.20% 26.15% 26.59% 28.08% 27.06% 26.31% -
Total Cost 21,444 21,444 10,063 47,447 36,916 23,146 11,379 56.41%
-
Net Worth 0 50,327 53,131 51,475 49,894 47,199 48,528 -
Dividend
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 3,342 - - - -
Div Payout % - - - 40.48% - - - -
Equity
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 0 50,327 53,131 51,475 49,894 47,199 48,528 -
NOSH 333,740 333,740 333,740 334,257 333,740 333,095 166,363 63.47%
Ratio Analysis
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 9.52% 9.52% 14.62% 14.82% 15.53% 15.35% 16.18% -
ROE 0.00% 4.48% 3.24% 16.04% 13.60% 8.89% 4.53% -
Per Share
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 7.10 7.10 3.53 16.67 13.09 8.21 8.16 -9.35%
EPS 0.68 0.68 0.52 2.47 2.03 1.26 1.32 -37.39%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.00 0.1508 0.1592 0.154 0.1495 0.1417 0.2917 -
Adjusted Per Share Value based on latest NOSH - 333,740
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 4.37 4.37 2.17 10.27 8.06 5.04 2.50 48.33%
EPS 0.42 0.42 0.32 1.52 1.25 0.77 0.40 3.50%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.00 0.0928 0.098 0.0949 0.092 0.087 0.0895 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.20 0.215 0.25 0.22 0.23 0.22 0.22 -
P/RPS 2.82 3.03 7.08 1.32 1.76 2.68 2.70 3.11%
P/EPS 29.59 31.81 48.42 8.91 11.31 17.46 16.67 49.94%
EY 3.38 3.14 2.07 11.23 8.84 5.73 6.00 -33.31%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.00 1.43 1.57 1.43 1.54 1.55 0.75 -
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date - 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 23/12/11 -
Price 0.00 0.215 0.22 0.20 0.23 0.26 0.20 -
P/RPS 0.00 3.03 6.23 1.20 1.76 3.17 2.45 -
P/EPS 0.00 31.81 42.61 8.10 11.31 20.63 15.15 -
EY 0.00 3.14 2.35 12.35 8.84 4.85 6.60 -
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.43 1.38 1.30 1.54 1.83 0.69 -

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