[NGGB] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 51.02%
YoY- 998.67%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 65,052 54,694 64,582 53,876 46,423 43,162 46,972 24.27%
PBT 9,550 7,106 9,272 9,260 5,837 5,713 7,800 14.46%
Tax -2,305 -1,814 -2,706 -2,668 -1,472 -1,508 -1,944 12.03%
NP 7,245 5,292 6,566 6,592 4,365 4,205 5,856 15.26%
-
NP to SH 7,245 5,292 6,566 6,592 4,365 4,205 5,856 15.26%
-
Tax Rate 24.14% 25.53% 29.18% 28.81% 25.22% 26.40% 24.92% -
Total Cost 57,807 49,402 58,016 47,284 42,058 38,957 41,116 25.52%
-
Net Worth 65,601 62,782 64,216 61,889 60,604 59,182 60,579 5.45%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,162 2,886 - - 2,164 2,886 4,327 -37.05%
Div Payout % 29.85% 54.55% - - 49.59% 68.65% 73.89% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 65,601 62,782 64,216 61,889 60,604 59,182 60,579 5.45%
NOSH 72,089 72,163 72,153 71,965 72,148 72,173 72,118 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.14% 9.68% 10.17% 12.24% 9.40% 9.74% 12.47% -
ROE 11.04% 8.43% 10.22% 10.65% 7.20% 7.11% 9.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 90.24 75.79 89.51 74.86 64.34 59.80 65.13 24.30%
EPS 10.05 7.33 9.10 9.16 6.05 5.83 8.12 15.29%
DPS 3.00 4.00 0.00 0.00 3.00 4.00 6.00 -37.03%
NAPS 0.91 0.87 0.89 0.86 0.84 0.82 0.84 5.48%
Adjusted Per Share Value based on latest NOSH - 71,965
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.41 5.39 6.36 5.31 4.57 4.25 4.63 24.24%
EPS 0.71 0.52 0.65 0.65 0.43 0.41 0.58 14.44%
DPS 0.21 0.28 0.00 0.00 0.21 0.28 0.43 -38.01%
NAPS 0.0646 0.0618 0.0633 0.061 0.0597 0.0583 0.0597 5.40%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.78 0.77 0.77 0.75 0.79 0.75 0.76 -
P/RPS 0.86 1.02 0.86 1.00 1.23 1.25 1.17 -18.56%
P/EPS 7.76 10.50 8.46 8.19 13.06 12.87 9.36 -11.75%
EY 12.88 9.52 11.82 12.21 7.66 7.77 10.68 13.31%
DY 3.85 5.19 0.00 0.00 3.80 5.33 7.89 -38.04%
P/NAPS 0.86 0.89 0.87 0.87 0.94 0.91 0.90 -2.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 19/02/13 24/10/12 23/08/12 17/05/12 27/02/12 -
Price 0.81 0.775 0.77 0.75 0.75 0.77 0.75 -
P/RPS 0.90 1.02 0.86 1.00 1.17 1.29 1.15 -15.08%
P/EPS 8.06 10.57 8.46 8.19 12.40 13.22 9.24 -8.71%
EY 12.41 9.46 11.82 12.21 8.07 7.57 10.83 9.51%
DY 3.70 5.16 0.00 0.00 4.00 5.19 8.00 -40.22%
P/NAPS 0.89 0.89 0.87 0.87 0.89 0.94 0.89 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