[GREENYB] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -7.87%
YoY- -47.79%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 53,915 53,790 42,385 27,750 35,039 25,179 14,244 24.81%
PBT 10,643 11,362 10,317 4,494 9,202 4,648 4,967 13.53%
Tax -2,793 -2,626 -2,734 -797 -2,121 -1,359 -1,109 16.62%
NP 7,850 8,736 7,583 3,697 7,081 3,289 3,858 12.55%
-
NP to SH 7,850 8,736 7,586 3,697 7,081 3,289 3,858 12.55%
-
Tax Rate 26.24% 23.11% 26.50% 17.73% 23.05% 29.24% 22.33% -
Total Cost 46,065 45,054 34,802 24,053 27,958 21,890 10,386 28.15%
-
Net Worth 53,131 48,528 42,525 36,982 36,661 32,274 0 -
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 3,337 - - 2,175 2,953 2,328 - -
Div Payout % 42.51% - - 58.83% 41.72% 70.81% - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 53,131 48,528 42,525 36,982 36,661 32,274 0 -
NOSH 333,740 166,363 163,750 162,631 164,473 168,888 166,101 12.32%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 14.56% 16.24% 17.89% 13.32% 20.21% 13.06% 27.09% -
ROE 14.77% 18.00% 17.84% 10.00% 19.31% 10.19% 0.00% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 16.15 32.33 25.88 17.06 21.30 14.91 8.58 11.10%
EPS 2.35 5.25 4.63 2.27 4.31 1.95 2.32 0.21%
DPS 1.00 0.00 0.00 1.34 1.80 1.38 0.00 -
NAPS 0.1592 0.2917 0.2597 0.2274 0.2229 0.1911 0.00 -
Adjusted Per Share Value based on latest NOSH - 162,631
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 9.52 9.50 7.48 4.90 6.19 4.45 2.51 24.85%
EPS 1.39 1.54 1.34 0.65 1.25 0.58 0.68 12.64%
DPS 0.59 0.00 0.00 0.38 0.52 0.41 0.00 -
NAPS 0.0938 0.0857 0.0751 0.0653 0.0647 0.057 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.25 0.22 0.16 0.12 0.10 0.12 0.20 -
P/RPS 1.55 0.68 0.62 0.70 0.47 0.80 2.33 -6.56%
P/EPS 10.63 4.19 3.45 5.28 2.32 6.16 8.61 3.57%
EY 9.41 23.87 28.95 18.94 43.05 16.23 11.61 -3.43%
DY 4.00 0.00 0.00 11.14 18.00 11.49 0.00 -
P/NAPS 1.57 0.75 0.62 0.53 0.45 0.63 0.00 -
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 20/12/12 23/12/11 23/12/10 22/12/09 22/12/08 21/12/07 - -
Price 0.22 0.20 0.19 0.12 0.10 0.11 0.00 -
P/RPS 1.36 0.62 0.73 0.70 0.47 0.74 0.00 -
P/EPS 9.35 3.81 4.10 5.28 2.32 5.65 0.00 -
EY 10.69 26.26 24.38 18.94 43.05 17.70 0.00 -
DY 4.55 0.00 0.00 11.14 18.00 12.54 0.00 -
P/NAPS 1.38 0.69 0.73 0.53 0.45 0.58 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