[GREENYB] YoY Cumulative Quarter Result on 31-Jul-2012 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
21-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 21.68%
YoY- 11.97%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 44,255 51,729 47,770 55,704 48,239 38,494 27,696 8.12%
PBT 5,979 8,857 7,315 11,248 9,576 9,650 4,914 3.32%
Tax -1,582 -2,366 -2,071 -2,991 -2,192 -2,326 -901 9.83%
NP 4,397 6,491 5,244 8,257 7,384 7,324 4,013 1.53%
-
NP to SH 4,397 6,491 5,244 8,257 7,374 7,324 4,013 1.53%
-
Tax Rate 26.46% 26.71% 28.31% 26.59% 22.89% 24.10% 18.34% -
Total Cost 39,858 45,238 42,526 47,447 40,855 31,170 23,683 9.05%
-
Net Worth 57,160 56,565 53,157 51,475 46,492 42,020 37,239 7.39%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - 3,342 - - 2,477 -
Div Payout % - - - 40.48% - - 61.73% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 57,160 56,565 53,157 51,475 46,492 42,020 37,239 7.39%
NOSH 333,106 334,308 332,857 334,257 166,879 164,849 165,144 12.39%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 9.94% 12.55% 10.98% 14.82% 15.31% 19.03% 14.49% -
ROE 7.69% 11.48% 9.87% 16.04% 15.86% 17.43% 10.78% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 13.29 15.47 14.35 16.67 28.91 23.35 16.77 -3.80%
EPS 1.32 1.95 1.57 2.47 4.43 4.44 2.43 -9.66%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 1.50 -
NAPS 0.1716 0.1692 0.1597 0.154 0.2786 0.2549 0.2255 -4.44%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 8.16 9.54 8.81 10.27 8.90 7.10 5.11 8.10%
EPS 0.81 1.20 0.97 1.52 1.36 1.35 0.74 1.51%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.46 -
NAPS 0.1054 0.1043 0.098 0.0949 0.0857 0.0775 0.0687 7.39%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.255 0.335 0.195 0.22 0.42 0.15 0.12 -
P/RPS 1.92 2.17 1.36 1.32 1.45 0.64 0.72 17.75%
P/EPS 19.32 17.25 12.38 8.91 9.50 3.38 4.94 25.50%
EY 5.18 5.80 8.08 11.23 10.52 29.62 20.25 -20.31%
DY 0.00 0.00 0.00 4.55 0.00 0.00 12.50 -
P/NAPS 1.49 1.98 1.22 1.43 1.51 0.59 0.53 18.79%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 18/09/13 21/09/12 21/09/11 30/09/10 30/09/09 -
Price 0.205 0.44 0.19 0.20 0.19 0.15 0.13 -
P/RPS 1.54 2.84 1.32 1.20 0.66 0.64 0.78 11.99%
P/EPS 15.53 22.66 12.06 8.10 4.30 3.38 5.35 19.42%
EY 6.44 4.41 8.29 12.35 23.26 29.62 18.69 -16.26%
DY 0.00 0.00 0.00 5.00 0.00 0.00 11.54 -
P/NAPS 1.19 2.60 1.19 1.30 0.68 0.59 0.58 12.71%

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