[GREENYB] YoY TTM Result on 31-Jan-2012 [#2]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
22-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -5.79%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 48,706 47,616 52,061 52,093 47,175 27,439 36,780 5.77%
PBT 8,777 6,080 8,815 10,657 11,482 3,981 9,624 -1.82%
Tax -2,332 -1,754 -2,433 -2,427 -3,356 -458 -2,812 -3.67%
NP 6,445 4,326 6,382 8,230 8,126 3,523 6,812 -1.10%
-
NP to SH 6,445 4,326 6,382 8,230 8,128 3,524 6,812 -1.10%
-
Tax Rate 26.57% 28.85% 27.60% 22.77% 29.23% 11.50% 29.22% -
Total Cost 42,261 43,290 45,679 43,863 39,049 23,916 29,968 7.11%
-
Net Worth 64,578 0 50,327 47,256 42,270 37,037 35,819 12.50%
Dividend
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 3,337 3,337 3,337 - - 2,175 2,953 2.47%
Div Payout % 51.78% 77.15% 52.29% - - 61.72% 43.36% -
Equity
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 64,578 0 50,327 47,256 42,270 37,037 35,819 12.50%
NOSH 333,740 333,740 333,740 333,499 166,026 165,126 164,461 15.19%
Ratio Analysis
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 13.23% 9.09% 12.26% 15.80% 17.23% 12.84% 18.52% -
ROE 9.98% 0.00% 12.68% 17.42% 19.23% 9.51% 19.02% -
Per Share
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 14.59 14.27 15.60 15.62 28.41 16.62 22.36 -8.18%
EPS 1.93 1.30 1.91 2.47 4.90 2.13 4.14 -14.14%
DPS 1.00 1.00 1.00 0.00 0.00 1.32 1.80 -11.08%
NAPS 0.1935 0.00 0.1508 0.1417 0.2546 0.2243 0.2178 -2.33%
Adjusted Per Share Value based on latest NOSH - 333,499
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 8.98 8.78 9.60 9.61 8.70 5.06 6.78 5.77%
EPS 1.19 0.80 1.18 1.52 1.50 0.65 1.26 -1.13%
DPS 0.62 0.62 0.62 0.00 0.00 0.40 0.54 2.79%
NAPS 0.1191 0.00 0.0928 0.0871 0.0779 0.0683 0.0661 12.49%
Price Multiplier on Financial Quarter End Date
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/14 29/03/13 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.205 0.20 0.215 0.22 0.23 0.12 0.10 -
P/RPS 1.40 1.40 1.38 1.41 0.81 0.72 0.45 25.46%
P/EPS 10.62 15.43 11.24 8.91 4.70 5.62 2.41 34.50%
EY 9.42 6.48 8.89 11.22 21.29 17.78 41.42 -25.62%
DY 4.88 5.00 4.65 0.00 0.00 10.98 18.00 -22.96%
P/NAPS 1.06 0.00 1.43 1.55 0.90 0.53 0.46 18.15%
Price Multiplier on Announcement Date
31/01/14 31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/14 - 21/03/13 22/03/12 23/03/11 24/03/10 30/03/09 -
Price 0.24 0.00 0.215 0.26 0.22 0.13 0.08 -
P/RPS 1.64 0.00 1.38 1.66 0.77 0.78 0.36 35.40%
P/EPS 12.43 0.00 11.24 10.54 4.49 6.09 1.93 45.10%
EY 8.05 0.00 8.89 9.49 22.25 16.42 51.78 -31.06%
DY 4.17 0.00 4.65 0.00 0.00 10.13 22.50 -28.60%
P/NAPS 1.24 0.00 1.43 1.83 0.86 0.58 0.37 27.34%

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