[GREENYB] YoY Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
22-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 7.79%
YoY- 12.57%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 38,841 51,992 52,992 58,269 51,390 39,509 32,373 3.08%
PBT 4,920 9,890 8,944 12,580 11,057 11,536 7,233 -6.21%
Tax -1,369 -2,628 -2,237 -3,532 -3,020 -2,978 -1,844 -4.84%
NP 3,550 7,262 6,706 9,048 8,037 8,557 5,389 -6.71%
-
NP to SH 3,550 7,262 6,706 9,048 8,037 8,561 5,389 -6.71%
-
Tax Rate 27.83% 26.57% 25.01% 28.08% 27.31% 25.81% 25.49% -
Total Cost 35,290 44,729 46,285 49,221 43,353 30,952 26,984 4.57%
-
Net Worth 55,534 55,400 53,098 49,894 44,969 41,167 37,219 6.89%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 55,534 55,400 53,098 49,894 44,969 41,167 37,219 6.89%
NOSH 333,740 333,740 333,740 333,740 166,060 165,064 164,979 12.45%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 9.14% 13.97% 12.66% 15.53% 15.64% 21.66% 16.65% -
ROE 6.39% 13.11% 12.63% 18.13% 17.87% 20.80% 14.48% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 11.64 15.58 15.88 17.46 30.95 23.94 19.62 -8.33%
EPS 1.07 2.17 2.01 2.71 4.84 5.19 3.27 -16.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1664 0.166 0.1591 0.1495 0.2708 0.2494 0.2256 -4.94%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 7.16 9.59 9.77 10.75 9.48 7.29 5.97 3.07%
EPS 0.65 1.34 1.24 1.67 1.48 1.58 0.99 -6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.1022 0.0979 0.092 0.0829 0.0759 0.0686 6.90%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.27 0.25 0.19 0.23 0.25 0.13 0.19 -
P/RPS 2.32 1.60 1.20 1.32 0.81 0.54 0.97 15.63%
P/EPS 25.38 11.49 9.45 8.48 5.17 2.51 5.82 27.80%
EY 3.94 8.70 10.58 11.79 19.36 39.90 17.19 -21.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.51 1.19 1.54 0.92 0.52 0.84 11.56%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 25/06/15 24/06/14 20/06/13 22/06/12 23/06/11 30/06/10 23/06/09 -
Price 0.215 0.285 0.20 0.23 0.24 0.13 0.09 -
P/RPS 1.85 1.83 1.26 1.32 0.78 0.54 0.46 26.09%
P/EPS 20.21 13.10 9.95 8.48 4.96 2.51 2.76 39.32%
EY 4.95 7.64 10.05 11.79 20.17 39.90 36.30 -28.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.72 1.26 1.54 0.89 0.52 0.40 21.53%

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