[GREENYB] QoQ TTM Result on 31-Jan-2009 [#2]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -3.8%
YoY- 28.31%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 27,750 27,696 31,116 36,780 35,039 33,641 33,894 -12.45%
PBT 4,494 4,914 6,823 9,624 9,202 8,182 8,227 -33.10%
Tax -797 -901 -1,583 -2,812 -2,121 -1,878 -2,198 -49.05%
NP 3,697 4,013 5,240 6,812 7,081 6,304 6,029 -27.75%
-
NP to SH 3,697 4,013 5,240 6,812 7,081 6,304 6,029 -27.75%
-
Tax Rate 17.73% 18.34% 23.20% 29.22% 23.05% 22.95% 26.72% -
Total Cost 24,053 23,683 25,876 29,968 27,958 27,337 27,865 -9.31%
-
Net Worth 36,982 32,697 36,992 35,819 36,661 35,939 34,722 4.28%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 2,175 2,175 2,953 2,953 2,953 2,953 2,328 -4.41%
Div Payout % 58.83% 54.20% 56.37% 43.36% 41.72% 46.86% 38.63% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 36,982 32,697 36,992 35,819 36,661 35,939 34,722 4.28%
NOSH 162,631 145,000 163,974 164,461 164,473 164,109 164,797 -0.87%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 13.32% 14.49% 16.84% 18.52% 20.21% 18.74% 17.79% -
ROE 10.00% 12.27% 14.16% 19.02% 19.31% 17.54% 17.36% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 17.06 19.10 18.98 22.36 21.30 20.50 20.57 -11.69%
EPS 2.27 2.77 3.20 4.14 4.31 3.84 3.66 -27.20%
DPS 1.34 1.50 1.80 1.80 1.80 1.80 1.41 -3.32%
NAPS 0.2274 0.2255 0.2256 0.2178 0.2229 0.219 0.2107 5.20%
Adjusted Per Share Value based on latest NOSH - 164,461
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 5.12 5.11 5.74 6.78 6.46 6.20 6.25 -12.41%
EPS 0.68 0.74 0.97 1.26 1.31 1.16 1.11 -27.80%
DPS 0.40 0.40 0.54 0.54 0.54 0.54 0.43 -4.69%
NAPS 0.0682 0.0603 0.0682 0.0661 0.0676 0.0663 0.064 4.31%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.12 0.12 0.19 0.10 0.10 0.12 0.09 -
P/RPS 0.70 0.63 1.00 0.45 0.47 0.59 0.44 36.16%
P/EPS 5.28 4.34 5.95 2.41 2.32 3.12 2.46 66.16%
EY 18.94 23.06 16.82 41.42 43.05 32.01 40.65 -39.81%
DY 11.14 12.50 9.47 18.00 18.00 15.00 15.70 -20.39%
P/NAPS 0.53 0.53 0.84 0.46 0.45 0.55 0.43 14.91%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 30/09/09 23/06/09 30/03/09 22/12/08 23/09/08 24/06/08 -
Price 0.12 0.13 0.09 0.08 0.10 0.12 0.09 -
P/RPS 0.70 0.68 0.47 0.36 0.47 0.59 0.44 36.16%
P/EPS 5.28 4.70 2.82 1.93 2.32 3.12 2.46 66.16%
EY 18.94 21.29 35.51 51.78 43.05 32.01 40.65 -39.81%
DY 11.14 11.54 20.00 22.50 18.00 15.00 15.70 -20.39%
P/NAPS 0.53 0.58 0.40 0.37 0.45 0.55 0.43 14.91%

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