[GREENYB] QoQ TTM Result on 31-Oct-2009 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -7.87%
YoY- -47.79%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 38,779 33,048 27,439 27,750 27,696 31,116 36,780 3.60%
PBT 9,648 8,141 3,981 4,494 4,914 6,823 9,624 0.16%
Tax -2,542 -1,752 -458 -797 -901 -1,583 -2,812 -6.52%
NP 7,106 6,389 3,523 3,697 4,013 5,240 6,812 2.86%
-
NP to SH 7,109 6,392 3,524 3,697 4,013 5,240 6,812 2.89%
-
Tax Rate 26.35% 21.52% 11.50% 17.73% 18.34% 23.20% 29.22% -
Total Cost 31,673 26,659 23,916 24,053 23,683 25,876 29,968 3.76%
-
Net Worth 41,344 41,205 37,037 36,982 32,697 36,992 35,819 10.06%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 2,175 2,175 2,175 2,175 2,953 2,953 -
Div Payout % - 34.03% 61.72% 58.83% 54.20% 56.37% 43.36% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 41,344 41,205 37,037 36,982 32,697 36,992 35,819 10.06%
NOSH 163,095 165,219 165,126 162,631 145,000 163,974 164,461 -0.55%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 18.32% 19.33% 12.84% 13.32% 14.49% 16.84% 18.52% -
ROE 17.19% 15.51% 9.51% 10.00% 12.27% 14.16% 19.02% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 23.78 20.00 16.62 17.06 19.10 18.98 22.36 4.20%
EPS 4.36 3.87 2.13 2.27 2.77 3.20 4.14 3.52%
DPS 0.00 1.32 1.32 1.34 1.50 1.80 1.80 -
NAPS 0.2535 0.2494 0.2243 0.2274 0.2255 0.2256 0.2178 10.67%
Adjusted Per Share Value based on latest NOSH - 162,631
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 7.15 6.09 5.06 5.12 5.11 5.74 6.78 3.61%
EPS 1.31 1.18 0.65 0.68 0.74 0.97 1.26 2.63%
DPS 0.00 0.40 0.40 0.40 0.40 0.54 0.54 -
NAPS 0.0762 0.076 0.0683 0.0682 0.0603 0.0682 0.0661 9.97%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.15 0.13 0.12 0.12 0.12 0.19 0.10 -
P/RPS 0.63 0.65 0.72 0.70 0.63 1.00 0.45 25.22%
P/EPS 3.44 3.36 5.62 5.28 4.34 5.95 2.41 26.85%
EY 29.06 29.76 17.78 18.94 23.06 16.82 41.42 -21.09%
DY 0.00 10.13 10.98 11.14 12.50 9.47 18.00 -
P/NAPS 0.59 0.52 0.53 0.53 0.53 0.84 0.46 18.10%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 24/03/10 22/12/09 30/09/09 23/06/09 30/03/09 -
Price 0.15 0.13 0.13 0.12 0.13 0.09 0.08 -
P/RPS 0.63 0.65 0.78 0.70 0.68 0.47 0.36 45.36%
P/EPS 3.44 3.36 6.09 5.28 4.70 2.82 1.93 47.16%
EY 29.06 29.76 16.42 18.94 21.29 35.51 51.78 -32.03%
DY 0.00 10.13 10.13 11.14 11.54 20.00 22.50 -
P/NAPS 0.59 0.52 0.58 0.53 0.58 0.40 0.37 36.60%

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