[GREENYB] QoQ TTM Result on 30-Apr-2011 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- -17.37%
YoY- 5.07%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 52,093 53,790 48,239 47,690 47,175 42,385 38,779 21.68%
PBT 10,657 11,362 9,497 9,289 11,482 10,317 9,648 6.83%
Tax -2,427 -2,626 -2,171 -2,573 -3,356 -2,734 -2,542 -3.03%
NP 8,230 8,736 7,326 6,716 8,126 7,583 7,106 10.25%
-
NP to SH 8,230 8,736 7,326 6,716 8,128 7,586 7,109 10.22%
-
Tax Rate 22.77% 23.11% 22.86% 27.70% 29.23% 26.50% 26.35% -
Total Cost 43,863 45,054 40,913 40,974 39,049 34,802 31,673 24.16%
-
Net Worth 47,256 48,528 46,328 44,887 42,270 42,525 41,344 9.29%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 47,256 48,528 46,328 44,887 42,270 42,525 41,344 9.29%
NOSH 333,499 166,363 166,410 165,757 166,026 163,750 163,095 60.89%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 15.80% 16.24% 15.19% 14.08% 17.23% 17.89% 18.32% -
ROE 17.42% 18.00% 15.81% 14.96% 19.23% 17.84% 17.19% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 15.62 32.33 28.99 28.77 28.41 25.88 23.78 -24.37%
EPS 2.47 5.25 4.40 4.05 4.90 4.63 4.36 -31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.2917 0.2784 0.2708 0.2546 0.2597 0.2535 -32.07%
Adjusted Per Share Value based on latest NOSH - 165,757
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 9.20 9.50 8.52 8.42 8.33 7.48 6.85 21.66%
EPS 1.45 1.54 1.29 1.19 1.44 1.34 1.26 9.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.0857 0.0818 0.0793 0.0746 0.0751 0.073 9.25%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.22 0.22 0.42 0.25 0.23 0.16 0.15 -
P/RPS 1.41 0.68 1.45 0.87 0.81 0.62 0.63 70.85%
P/EPS 8.91 4.19 9.54 6.17 4.70 3.45 3.44 88.27%
EY 11.22 23.87 10.48 16.21 21.29 28.95 29.06 -46.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.75 1.51 0.92 0.90 0.62 0.59 90.05%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 30/09/10 -
Price 0.26 0.20 0.19 0.24 0.22 0.19 0.15 -
P/RPS 1.66 0.62 0.66 0.83 0.77 0.73 0.63 90.43%
P/EPS 10.54 3.81 4.32 5.92 4.49 4.10 3.44 110.52%
EY 9.49 26.26 23.17 16.88 22.25 24.38 29.06 -52.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.69 0.68 0.89 0.86 0.73 0.59 112.24%

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