[GREENYB] YoY Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -25.54%
YoY- -36.34%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 55,704 48,239 38,494 27,696 33,642 26,355 19,844 18.75%
PBT 11,248 9,576 9,650 4,914 8,182 5,780 5,089 14.11%
Tax -2,991 -2,192 -2,326 -901 -1,878 -1,359 -1,371 13.87%
NP 8,257 7,384 7,324 4,013 6,304 4,421 3,718 14.20%
-
NP to SH 8,257 7,374 7,324 4,013 6,304 4,421 3,718 14.20%
-
Tax Rate 26.59% 22.89% 24.10% 18.34% 22.95% 23.51% 26.94% -
Total Cost 47,447 40,855 31,170 23,683 27,338 21,934 16,126 19.68%
-
Net Worth 51,475 46,492 42,020 37,239 36,140 29,946 19,743 17.30%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 3,342 - - 2,477 2,970 2,339 - -
Div Payout % 40.48% - - 61.73% 47.12% 52.92% - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 51,475 46,492 42,020 37,239 36,140 29,946 19,743 17.30%
NOSH 334,257 166,879 164,849 165,144 165,026 155,971 122,706 18.15%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 14.82% 15.31% 19.03% 14.49% 18.74% 16.77% 18.74% -
ROE 16.04% 15.86% 17.43% 10.78% 17.44% 14.76% 18.83% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 16.67 28.91 23.35 16.77 20.39 16.90 16.17 0.50%
EPS 2.47 4.43 4.44 2.43 3.82 2.84 3.03 -3.34%
DPS 1.00 0.00 0.00 1.50 1.80 1.50 0.00 -
NAPS 0.154 0.2786 0.2549 0.2255 0.219 0.192 0.1609 -0.72%
Adjusted Per Share Value based on latest NOSH - 145,000
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 10.27 8.90 7.10 5.11 6.20 4.86 3.66 18.74%
EPS 1.52 1.36 1.35 0.74 1.16 0.82 0.69 14.05%
DPS 0.62 0.00 0.00 0.46 0.55 0.43 0.00 -
NAPS 0.0949 0.0857 0.0775 0.0687 0.0666 0.0552 0.0364 17.29%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 - -
Price 0.22 0.42 0.15 0.12 0.12 0.13 0.00 -
P/RPS 1.32 1.45 0.64 0.72 0.59 0.77 0.00 -
P/EPS 8.91 9.50 3.38 4.94 3.14 4.59 0.00 -
EY 11.23 10.52 29.62 20.25 31.83 21.80 0.00 -
DY 4.55 0.00 0.00 12.50 15.00 11.54 0.00 -
P/NAPS 1.43 1.51 0.59 0.53 0.55 0.68 0.00 -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 21/09/12 21/09/11 30/09/10 30/09/09 23/09/08 24/09/07 29/09/06 -
Price 0.20 0.19 0.15 0.13 0.12 0.12 0.00 -
P/RPS 1.20 0.66 0.64 0.78 0.59 0.71 0.00 -
P/EPS 8.10 4.30 3.38 5.35 3.14 4.23 0.00 -
EY 12.35 23.26 29.62 18.69 31.83 23.62 0.00 -
DY 5.00 0.00 0.00 11.54 15.00 12.50 0.00 -
P/NAPS 1.30 0.68 0.59 0.58 0.55 0.63 0.00 -

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