[GREENYB] QoQ TTM Result on 31-Oct-2010 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
23-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 6.71%
YoY- 105.19%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 48,239 47,690 47,175 42,385 38,779 33,048 27,439 45.81%
PBT 9,497 9,289 11,482 10,317 9,648 8,141 3,981 78.82%
Tax -2,171 -2,573 -3,356 -2,734 -2,542 -1,752 -458 182.98%
NP 7,326 6,716 8,126 7,583 7,106 6,389 3,523 63.13%
-
NP to SH 7,326 6,716 8,128 7,586 7,109 6,392 3,524 63.10%
-
Tax Rate 22.86% 27.70% 29.23% 26.50% 26.35% 21.52% 11.50% -
Total Cost 40,913 40,974 39,049 34,802 31,673 26,659 23,916 43.17%
-
Net Worth 46,328 44,887 42,270 42,525 41,344 41,205 37,037 16.14%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - 2,175 2,175 -
Div Payout % - - - - - 34.03% 61.72% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 46,328 44,887 42,270 42,525 41,344 41,205 37,037 16.14%
NOSH 166,410 165,757 166,026 163,750 163,095 165,219 165,126 0.51%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 15.19% 14.08% 17.23% 17.89% 18.32% 19.33% 12.84% -
ROE 15.81% 14.96% 19.23% 17.84% 17.19% 15.51% 9.51% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 28.99 28.77 28.41 25.88 23.78 20.00 16.62 45.05%
EPS 4.40 4.05 4.90 4.63 4.36 3.87 2.13 62.41%
DPS 0.00 0.00 0.00 0.00 0.00 1.32 1.32 -
NAPS 0.2784 0.2708 0.2546 0.2597 0.2535 0.2494 0.2243 15.53%
Adjusted Per Share Value based on latest NOSH - 163,750
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 8.52 8.42 8.33 7.48 6.85 5.84 4.84 45.94%
EPS 1.29 1.19 1.44 1.34 1.26 1.13 0.62 63.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.38 -
NAPS 0.0818 0.0793 0.0746 0.0751 0.073 0.0728 0.0654 16.13%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.42 0.25 0.23 0.16 0.15 0.13 0.12 -
P/RPS 1.45 0.87 0.81 0.62 0.63 0.65 0.72 59.67%
P/EPS 9.54 6.17 4.70 3.45 3.44 3.36 5.62 42.43%
EY 10.48 16.21 21.29 28.95 29.06 29.76 17.78 -29.76%
DY 0.00 0.00 0.00 0.00 0.00 10.13 10.98 -
P/NAPS 1.51 0.92 0.90 0.62 0.59 0.52 0.53 101.35%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 23/06/11 23/03/11 23/12/10 30/09/10 30/06/10 24/03/10 -
Price 0.19 0.24 0.22 0.19 0.15 0.13 0.13 -
P/RPS 0.66 0.83 0.77 0.73 0.63 0.65 0.78 -10.56%
P/EPS 4.32 5.92 4.49 4.10 3.44 3.36 6.09 -20.51%
EY 23.17 16.88 22.25 24.38 29.06 29.76 16.42 25.88%
DY 0.00 0.00 0.00 0.00 0.00 10.13 10.13 -
P/NAPS 0.68 0.89 0.86 0.73 0.59 0.52 0.58 11.21%

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