[GREENYB] YoY Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
20-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -16.53%
YoY- -21.54%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 31,420 28,208 35,484 47,144 54,300 32,096 17,672 10.06%
PBT 4,476 480 4,312 9,332 11,920 4,460 1,784 16.56%
Tax -1,800 -240 -1,268 -2,440 -3,136 -1,316 -548 21.91%
NP 2,676 240 3,044 6,892 8,784 3,144 1,236 13.73%
-
NP to SH 2,676 240 3,044 6,892 8,784 3,144 1,236 13.73%
-
Tax Rate 40.21% 50.00% 29.41% 26.15% 26.31% 29.51% 30.72% -
Total Cost 28,744 27,968 32,440 40,252 45,516 28,952 16,436 9.75%
-
Net Worth 58,004 56,535 54,065 53,131 48,528 42,525 36,982 7.78%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - 266 - - - - - -
Div Payout % - 111.25% - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 58,004 56,535 54,065 53,131 48,528 42,525 36,982 7.78%
NOSH 333,740 333,740 333,740 333,740 166,363 163,750 162,631 12.72%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 8.52% 0.85% 8.58% 14.62% 16.18% 9.80% 6.99% -
ROE 4.61% 0.42% 5.63% 12.97% 18.10% 7.39% 3.34% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 9.41 8.45 10.63 14.13 32.64 19.60 10.87 -2.37%
EPS 0.80 0.08 0.92 2.08 5.28 1.92 0.76 0.85%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1738 0.1694 0.162 0.1592 0.2917 0.2597 0.2274 -4.37%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 5.55 4.98 6.27 8.32 9.59 5.67 3.12 10.07%
EPS 0.47 0.04 0.54 1.22 1.55 0.56 0.22 13.48%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.0998 0.0955 0.0938 0.0857 0.0751 0.0653 7.78%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.225 0.455 0.20 0.25 0.22 0.16 0.12 -
P/RPS 2.39 5.38 1.88 1.77 0.67 0.82 1.10 13.79%
P/EPS 28.06 632.72 21.93 12.11 4.17 8.33 15.79 10.05%
EY 3.56 0.16 4.56 8.26 24.00 12.00 6.33 -9.14%
DY 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.69 1.23 1.57 0.75 0.62 0.53 15.97%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 21/12/15 23/12/14 18/12/13 20/12/12 23/12/11 23/12/10 22/12/09 -
Price 0.22 0.345 0.235 0.22 0.20 0.19 0.12 -
P/RPS 2.34 4.08 2.21 1.56 0.61 0.97 1.10 13.39%
P/EPS 27.44 479.75 25.77 10.65 3.79 9.90 15.79 9.64%
EY 3.64 0.21 3.88 9.39 26.40 10.11 6.33 -8.80%
DY 0.00 0.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 2.04 1.45 1.38 0.69 0.73 0.53 15.67%

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