[GREENYB] QoQ TTM Result on 31-Jul-2008 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
23-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- 4.56%
YoY- 42.59%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 31,116 36,780 35,039 33,641 33,894 29,461 25,179 15.17%
PBT 6,823 9,624 9,202 8,182 8,227 6,534 4,648 29.19%
Tax -1,583 -2,812 -2,121 -1,878 -2,198 -1,225 -1,359 10.71%
NP 5,240 6,812 7,081 6,304 6,029 5,309 3,289 36.44%
-
NP to SH 5,240 6,812 7,081 6,304 6,029 5,309 3,289 36.44%
-
Tax Rate 23.20% 29.22% 23.05% 22.95% 26.72% 18.75% 29.24% -
Total Cost 25,876 29,968 27,958 27,337 27,865 24,152 21,890 11.80%
-
Net Worth 36,992 35,819 36,661 35,939 34,722 31,884 32,274 9.53%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 2,953 2,953 2,953 2,953 2,328 2,328 2,328 17.19%
Div Payout % 56.37% 43.36% 41.72% 46.86% 38.63% 43.87% 70.81% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 36,992 35,819 36,661 35,939 34,722 31,884 32,274 9.53%
NOSH 163,974 164,461 164,473 164,109 164,797 164,863 168,888 -1.95%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 16.84% 18.52% 20.21% 18.74% 17.79% 18.02% 13.06% -
ROE 14.16% 19.02% 19.31% 17.54% 17.36% 16.65% 10.19% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 18.98 22.36 21.30 20.50 20.57 17.87 14.91 17.47%
EPS 3.20 4.14 4.31 3.84 3.66 3.22 1.95 39.16%
DPS 1.80 1.80 1.80 1.80 1.41 1.41 1.38 19.39%
NAPS 0.2256 0.2178 0.2229 0.219 0.2107 0.1934 0.1911 11.71%
Adjusted Per Share Value based on latest NOSH - 164,109
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 5.74 6.78 6.46 6.20 6.25 5.43 4.64 15.25%
EPS 0.97 1.26 1.31 1.16 1.11 0.98 0.61 36.27%
DPS 0.54 0.54 0.54 0.54 0.43 0.43 0.43 16.41%
NAPS 0.0682 0.0661 0.0676 0.0663 0.064 0.0588 0.0595 9.53%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.19 0.10 0.10 0.12 0.09 0.10 0.12 -
P/RPS 1.00 0.45 0.47 0.59 0.44 0.56 0.80 16.05%
P/EPS 5.95 2.41 2.32 3.12 2.46 3.11 6.16 -2.28%
EY 16.82 41.42 43.05 32.01 40.65 32.20 16.23 2.41%
DY 9.47 18.00 18.00 15.00 15.70 14.13 11.49 -12.10%
P/NAPS 0.84 0.46 0.45 0.55 0.43 0.52 0.63 21.16%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 23/06/09 30/03/09 22/12/08 23/09/08 24/06/08 26/03/08 21/12/07 -
Price 0.09 0.08 0.10 0.12 0.09 0.08 0.11 -
P/RPS 0.47 0.36 0.47 0.59 0.44 0.45 0.74 -26.13%
P/EPS 2.82 1.93 2.32 3.12 2.46 2.48 5.65 -37.10%
EY 35.51 51.78 43.05 32.01 40.65 40.25 17.70 59.13%
DY 20.00 22.50 18.00 15.00 15.70 17.66 12.54 36.54%
P/NAPS 0.40 0.37 0.45 0.55 0.43 0.41 0.58 -21.95%

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