[GREENYB] QoQ TTM Result on 31-Jul-2010 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- 11.22%
YoY- 77.15%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 47,690 47,175 42,385 38,779 33,048 27,439 27,750 43.61%
PBT 9,289 11,482 10,317 9,648 8,141 3,981 4,494 62.48%
Tax -2,573 -3,356 -2,734 -2,542 -1,752 -458 -797 118.90%
NP 6,716 8,126 7,583 7,106 6,389 3,523 3,697 49.04%
-
NP to SH 6,716 8,128 7,586 7,109 6,392 3,524 3,697 49.04%
-
Tax Rate 27.70% 29.23% 26.50% 26.35% 21.52% 11.50% 17.73% -
Total Cost 40,974 39,049 34,802 31,673 26,659 23,916 24,053 42.77%
-
Net Worth 44,887 42,270 42,525 41,344 41,205 37,037 36,982 13.82%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - 2,175 2,175 2,175 -
Div Payout % - - - - 34.03% 61.72% 58.83% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 44,887 42,270 42,525 41,344 41,205 37,037 36,982 13.82%
NOSH 165,757 166,026 163,750 163,095 165,219 165,126 162,631 1.28%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 14.08% 17.23% 17.89% 18.32% 19.33% 12.84% 13.32% -
ROE 14.96% 19.23% 17.84% 17.19% 15.51% 9.51% 10.00% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 28.77 28.41 25.88 23.78 20.00 16.62 17.06 41.81%
EPS 4.05 4.90 4.63 4.36 3.87 2.13 2.27 47.25%
DPS 0.00 0.00 0.00 0.00 1.32 1.32 1.34 -
NAPS 0.2708 0.2546 0.2597 0.2535 0.2494 0.2243 0.2274 12.38%
Adjusted Per Share Value based on latest NOSH - 163,095
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 8.79 8.70 7.82 7.15 6.09 5.06 5.12 43.51%
EPS 1.24 1.50 1.40 1.31 1.18 0.65 0.68 49.42%
DPS 0.00 0.00 0.00 0.00 0.40 0.40 0.40 -
NAPS 0.0828 0.0779 0.0784 0.0762 0.076 0.0683 0.0682 13.84%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.25 0.23 0.16 0.15 0.13 0.12 0.12 -
P/RPS 0.87 0.81 0.62 0.63 0.65 0.72 0.70 15.64%
P/EPS 6.17 4.70 3.45 3.44 3.36 5.62 5.28 10.97%
EY 16.21 21.29 28.95 29.06 29.76 17.78 18.94 -9.88%
DY 0.00 0.00 0.00 0.00 10.13 10.98 11.14 -
P/NAPS 0.92 0.90 0.62 0.59 0.52 0.53 0.53 44.58%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/06/11 23/03/11 23/12/10 30/09/10 30/06/10 24/03/10 22/12/09 -
Price 0.24 0.22 0.19 0.15 0.13 0.13 0.12 -
P/RPS 0.83 0.77 0.73 0.63 0.65 0.78 0.70 12.06%
P/EPS 5.92 4.49 4.10 3.44 3.36 6.09 5.28 7.94%
EY 16.88 22.25 24.38 29.06 29.76 16.42 18.94 -7.40%
DY 0.00 0.00 0.00 0.00 10.13 10.13 11.14 -
P/NAPS 0.89 0.86 0.73 0.59 0.52 0.58 0.53 41.41%

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