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

Announcement Date
21-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 2.96%
YoY- 13.61%
View:
Show?
TTM 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 51,771 47,898 55,704 48,239 38,779 27,696 8.12%
PBT 5,980 8,707 5,749 11,290 9,497 9,648 4,914 3.32%
Tax -1,582 -2,422 -1,813 -2,967 -2,171 -2,542 -901 9.83%
NP 4,398 6,285 3,936 8,323 7,326 7,106 4,013 1.53%
-
NP to SH 4,398 6,285 3,936 8,323 7,326 7,109 4,013 1.53%
-
Tax Rate 26.45% 27.82% 31.54% 26.28% 22.86% 26.35% 18.34% -
Total Cost 39,857 45,486 43,962 47,381 40,913 31,673 23,683 9.05%
-
Net Worth 57,269 56,235 53,298 51,429 46,328 41,344 32,697 9.78%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 66 - - 3,337 - - 2,175 -44.13%
Div Payout % 1.52% - - 40.10% - - 54.20% -
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 57,269 56,235 53,298 51,429 46,328 41,344 32,697 9.78%
NOSH 333,740 333,740 333,740 333,740 166,410 163,095 145,000 14.89%
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% 12.14% 8.22% 14.94% 15.19% 18.32% 14.49% -
ROE 7.68% 11.18% 7.38% 16.18% 15.81% 17.19% 12.27% -
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 13.26 15.51 14.35 16.69 28.99 23.78 19.10 -5.89%
EPS 1.32 1.88 1.18 2.49 4.40 4.36 2.77 -11.61%
DPS 0.02 0.00 0.00 1.00 0.00 0.00 1.50 -51.28%
NAPS 0.1716 0.1685 0.1597 0.1541 0.2784 0.2535 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 13.26 15.51 14.35 16.69 14.45 11.62 8.30 8.11%
EPS 1.32 1.88 1.18 2.49 2.20 2.13 1.20 1.60%
DPS 0.02 0.00 0.00 1.00 0.00 0.00 0.65 -44.00%
NAPS 0.1716 0.1685 0.1597 0.1541 0.1388 0.1239 0.098 9.78%
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 2.16 1.36 1.32 1.45 0.63 0.63 20.39%
P/EPS 19.35 17.79 16.53 8.82 9.54 3.44 4.34 28.27%
EY 5.17 5.62 6.05 11.34 10.48 29.06 23.06 -22.04%
DY 0.08 0.00 0.00 4.55 0.00 0.00 12.50 -56.89%
P/NAPS 1.49 1.99 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 - 21/09/12 21/09/11 30/09/10 30/09/09 -
Price 0.205 0.44 0.00 0.20 0.19 0.15 0.13 -
P/RPS 1.55 2.84 0.00 1.20 0.66 0.63 0.68 14.71%
P/EPS 15.56 23.36 0.00 8.02 4.32 3.44 4.70 22.07%
EY 6.43 4.28 0.00 12.47 23.17 29.06 21.29 -18.08%
DY 0.10 0.00 0.00 5.00 0.00 0.00 11.54 -54.66%
P/NAPS 1.19 2.61 0.00 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