[GREENYB] QoQ TTM Result on 31-Jul-2011 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 9.08%
YoY- 3.05%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 53,398 52,093 53,790 48,239 47,690 47,175 42,385 16.66%
PBT 10,639 10,657 11,362 9,497 9,289 11,482 10,317 2.07%
Tax -2,555 -2,427 -2,626 -2,171 -2,573 -3,356 -2,734 -4.41%
NP 8,084 8,230 8,736 7,326 6,716 8,126 7,583 4.36%
-
NP to SH 8,084 8,230 8,736 7,326 6,716 8,128 7,586 4.33%
-
Tax Rate 24.02% 22.77% 23.11% 22.86% 27.70% 29.23% 26.50% -
Total Cost 45,314 43,863 45,054 40,913 40,974 39,049 34,802 19.25%
-
Net Worth 49,894 47,256 48,528 46,328 44,887 42,270 42,525 11.25%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 49,894 47,256 48,528 46,328 44,887 42,270 42,525 11.25%
NOSH 333,740 333,499 166,363 166,410 165,757 166,026 163,750 60.81%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 15.14% 15.80% 16.24% 15.19% 14.08% 17.23% 17.89% -
ROE 16.20% 17.42% 18.00% 15.81% 14.96% 19.23% 17.84% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 16.00 15.62 32.33 28.99 28.77 28.41 25.88 -27.44%
EPS 2.42 2.47 5.25 4.40 4.05 4.90 4.63 -35.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.1417 0.2917 0.2784 0.2708 0.2546 0.2597 -30.82%
Adjusted Per Share Value based on latest NOSH - 166,410
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 9.43 9.20 9.50 8.52 8.42 8.33 7.48 16.71%
EPS 1.43 1.45 1.54 1.29 1.19 1.44 1.34 4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0881 0.0834 0.0857 0.0818 0.0793 0.0746 0.0751 11.24%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.23 0.22 0.22 0.42 0.25 0.23 0.16 -
P/RPS 1.44 1.41 0.68 1.45 0.87 0.81 0.62 75.47%
P/EPS 9.50 8.91 4.19 9.54 6.17 4.70 3.45 96.57%
EY 10.53 11.22 23.87 10.48 16.21 21.29 28.95 -49.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 0.75 1.51 0.92 0.90 0.62 83.51%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 -
Price 0.23 0.26 0.20 0.19 0.24 0.22 0.19 -
P/RPS 1.44 1.66 0.62 0.66 0.83 0.77 0.73 57.35%
P/EPS 9.50 10.54 3.81 4.32 5.92 4.49 4.10 75.19%
EY 10.53 9.49 26.26 23.17 16.88 22.25 24.38 -42.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.83 0.69 0.68 0.89 0.86 0.73 64.56%

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