[GREENYB] YoY TTM Result on 31-Jan-2009 [#2]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -3.8%
YoY- 28.31%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 52,093 47,175 27,439 36,780 29,461 19,207 22.07%
PBT 10,657 11,482 3,981 9,624 6,534 5,486 14.19%
Tax -2,427 -3,356 -458 -2,812 -1,225 -1,241 14.34%
NP 8,230 8,126 3,523 6,812 5,309 4,245 14.14%
-
NP to SH 8,230 8,128 3,524 6,812 5,309 4,245 14.14%
-
Tax Rate 22.77% 29.23% 11.50% 29.22% 18.75% 22.62% -
Total Cost 43,863 39,049 23,916 29,968 24,152 14,962 23.98%
-
Net Worth 47,256 42,270 37,037 35,819 31,884 26,449 12.30%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - 2,175 2,953 2,328 - -
Div Payout % - - 61.72% 43.36% 43.87% - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 47,256 42,270 37,037 35,819 31,884 26,449 12.30%
NOSH 333,499 166,026 165,126 164,461 164,863 148,846 17.49%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 15.80% 17.23% 12.84% 18.52% 18.02% 22.10% -
ROE 17.42% 19.23% 9.51% 19.02% 16.65% 16.05% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 15.62 28.41 16.62 22.36 17.87 12.90 3.89%
EPS 2.47 4.90 2.13 4.14 3.22 2.85 -2.81%
DPS 0.00 0.00 1.32 1.80 1.41 0.00 -
NAPS 0.1417 0.2546 0.2243 0.2178 0.1934 0.1777 -4.42%
Adjusted Per Share Value based on latest NOSH - 164,461
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 9.20 8.33 4.84 6.49 5.20 3.39 22.08%
EPS 1.45 1.44 0.62 1.20 0.94 0.75 14.08%
DPS 0.00 0.00 0.38 0.52 0.41 0.00 -
NAPS 0.0834 0.0746 0.0654 0.0632 0.0563 0.0467 12.29%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.22 0.23 0.12 0.10 0.10 0.14 -
P/RPS 1.41 0.81 0.72 0.45 0.56 1.08 5.47%
P/EPS 8.91 4.70 5.62 2.41 3.11 4.91 12.64%
EY 11.22 21.29 17.78 41.42 32.20 20.37 -11.23%
DY 0.00 0.00 10.98 18.00 14.13 0.00 -
P/NAPS 1.55 0.90 0.53 0.46 0.52 0.79 14.42%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 22/03/12 23/03/11 24/03/10 30/03/09 26/03/08 - -
Price 0.26 0.22 0.13 0.08 0.08 0.00 -
P/RPS 1.66 0.77 0.78 0.36 0.45 0.00 -
P/EPS 10.54 4.49 6.09 1.93 2.48 0.00 -
EY 9.49 22.25 16.42 51.78 40.25 0.00 -
DY 0.00 0.00 10.13 22.50 17.66 0.00 -
P/NAPS 1.83 0.86 0.58 0.37 0.41 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