[NGGB] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -0.39%
YoY- 12.12%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 68,572 65,052 54,694 64,582 53,876 46,423 43,162 36.11%
PBT 15,376 9,550 7,106 9,272 9,260 5,837 5,713 93.37%
Tax -3,900 -2,305 -1,814 -2,706 -2,668 -1,472 -1,508 88.30%
NP 11,476 7,245 5,292 6,566 6,592 4,365 4,205 95.17%
-
NP to SH 11,476 7,245 5,292 6,566 6,592 4,365 4,205 95.17%
-
Tax Rate 25.36% 24.14% 25.53% 29.18% 28.81% 25.22% 26.40% -
Total Cost 57,096 57,807 49,402 58,016 47,284 42,058 38,957 28.99%
-
Net Worth 68,481 65,601 62,782 64,216 61,889 60,604 59,182 10.20%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 2,162 2,886 - - 2,164 2,886 -
Div Payout % - 29.85% 54.55% - - 49.59% 68.65% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 68,481 65,601 62,782 64,216 61,889 60,604 59,182 10.20%
NOSH 72,085 72,089 72,163 72,153 71,965 72,148 72,173 -0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.74% 11.14% 9.68% 10.17% 12.24% 9.40% 9.74% -
ROE 16.76% 11.04% 8.43% 10.22% 10.65% 7.20% 7.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 95.13 90.24 75.79 89.51 74.86 64.34 59.80 36.23%
EPS 15.92 10.05 7.33 9.10 9.16 6.05 5.83 95.24%
DPS 0.00 3.00 4.00 0.00 0.00 3.00 4.00 -
NAPS 0.95 0.91 0.87 0.89 0.86 0.84 0.82 10.29%
Adjusted Per Share Value based on latest NOSH - 72,026
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.45 6.12 5.15 6.08 5.07 4.37 4.06 36.11%
EPS 1.08 0.68 0.50 0.62 0.62 0.41 0.40 93.78%
DPS 0.00 0.20 0.27 0.00 0.00 0.20 0.27 -
NAPS 0.0644 0.0617 0.0591 0.0604 0.0582 0.057 0.0557 10.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.88 0.78 0.77 0.77 0.75 0.79 0.75 -
P/RPS 0.93 0.86 1.02 0.86 1.00 1.23 1.25 -17.87%
P/EPS 5.53 7.76 10.50 8.46 8.19 13.06 12.87 -43.02%
EY 18.09 12.88 9.52 11.82 12.21 7.66 7.77 75.57%
DY 0.00 3.85 5.19 0.00 0.00 3.80 5.33 -
P/NAPS 0.93 0.86 0.89 0.87 0.87 0.94 0.91 1.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/10/13 29/08/13 28/05/13 19/02/13 24/10/12 23/08/12 17/05/12 -
Price 0.97 0.81 0.775 0.77 0.75 0.75 0.77 -
P/RPS 1.02 0.90 1.02 0.86 1.00 1.17 1.29 -14.47%
P/EPS 6.09 8.06 10.57 8.46 8.19 12.40 13.22 -40.32%
EY 16.41 12.41 9.46 11.82 12.21 8.07 7.57 67.41%
DY 0.00 3.70 5.16 0.00 0.00 4.00 5.19 -
P/NAPS 1.02 0.89 0.89 0.87 0.87 0.89 0.94 5.59%

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