[GREENYB] QoQ TTM Result on 30-Apr-2008 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 13.56%
YoY- -5.44%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 36,780 35,039 33,641 33,894 29,461 25,179 26,355 24.75%
PBT 9,624 9,202 8,182 8,227 6,534 4,648 5,780 40.26%
Tax -2,812 -2,121 -1,878 -2,198 -1,225 -1,359 -1,359 62.02%
NP 6,812 7,081 6,304 6,029 5,309 3,289 4,421 33.22%
-
NP to SH 6,812 7,081 6,304 6,029 5,309 3,289 4,421 33.22%
-
Tax Rate 29.22% 23.05% 22.95% 26.72% 18.75% 29.24% 23.51% -
Total Cost 29,968 27,958 27,337 27,865 24,152 21,890 21,934 23.01%
-
Net Worth 35,819 36,661 35,939 34,722 31,884 32,274 29,824 12.92%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 2,953 2,953 2,953 2,328 2,328 2,328 2,328 17.09%
Div Payout % 43.36% 41.72% 46.86% 38.63% 43.87% 70.81% 52.68% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 35,819 36,661 35,939 34,722 31,884 32,274 29,824 12.92%
NOSH 164,461 164,473 164,109 164,797 164,863 168,888 155,254 3.89%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 18.52% 20.21% 18.74% 17.79% 18.02% 13.06% 16.77% -
ROE 19.02% 19.31% 17.54% 17.36% 16.65% 10.19% 14.82% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 22.36 21.30 20.50 20.57 17.87 14.91 16.98 20.04%
EPS 4.14 4.31 3.84 3.66 3.22 1.95 2.85 28.11%
DPS 1.80 1.80 1.80 1.41 1.41 1.38 1.50 12.86%
NAPS 0.2178 0.2229 0.219 0.2107 0.1934 0.1911 0.1921 8.68%
Adjusted Per Share Value based on latest NOSH - 164,797
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 6.78 6.46 6.20 6.25 5.43 4.64 4.86 24.72%
EPS 1.26 1.31 1.16 1.11 0.98 0.61 0.82 32.98%
DPS 0.54 0.54 0.54 0.43 0.43 0.43 0.43 16.31%
NAPS 0.0661 0.0676 0.0663 0.064 0.0588 0.0595 0.055 12.97%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.10 0.10 0.12 0.09 0.10 0.12 0.13 -
P/RPS 0.45 0.47 0.59 0.44 0.56 0.80 0.77 -29.98%
P/EPS 2.41 2.32 3.12 2.46 3.11 6.16 4.57 -34.60%
EY 41.42 43.05 32.01 40.65 32.20 16.23 21.90 52.64%
DY 18.00 18.00 15.00 15.70 14.13 11.49 11.54 34.31%
P/NAPS 0.46 0.45 0.55 0.43 0.52 0.63 0.68 -22.84%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 22/12/08 23/09/08 24/06/08 26/03/08 21/12/07 24/09/07 -
Price 0.08 0.10 0.12 0.09 0.08 0.11 0.12 -
P/RPS 0.36 0.47 0.59 0.44 0.45 0.74 0.71 -36.28%
P/EPS 1.93 2.32 3.12 2.46 2.48 5.65 4.21 -40.40%
EY 51.78 43.05 32.01 40.65 40.25 17.70 23.73 67.83%
DY 22.50 18.00 15.00 15.70 17.66 12.54 12.50 47.70%
P/NAPS 0.37 0.45 0.55 0.43 0.41 0.58 0.62 -29.00%

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 ⃤ & 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