[NGGB] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 6.85%
YoY- 6.16%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 44,829 45,689 50,192 53,511 48,142 46,539 39,819 8.22%
PBT 7,214 7,990 8,836 8,789 7,452 7,731 7,268 -0.49%
Tax -1,504 -1,663 -1,954 -2,220 -1,304 -1,404 -1,028 28.90%
NP 5,710 6,327 6,882 6,569 6,148 6,327 6,240 -5.75%
-
NP to SH 5,710 6,327 6,882 6,569 6,148 6,327 6,240 -5.75%
-
Tax Rate 20.85% 20.81% 22.11% 25.26% 17.50% 18.16% 14.14% -
Total Cost 39,119 39,362 43,310 46,942 41,994 40,212 33,579 10.72%
-
Net Worth 52,952 54,919 56,207 54,028 55,149 52,717 51,261 2.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,445 4,445 2,248 - - - - -
Div Payout % 77.85% 70.26% 32.67% - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 52,952 54,919 56,207 54,028 55,149 52,717 51,261 2.18%
NOSH 72,537 73,225 74,942 75,039 78,785 79,874 80,096 -6.40%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.74% 13.85% 13.71% 12.28% 12.77% 13.60% 15.67% -
ROE 10.78% 11.52% 12.24% 12.16% 11.15% 12.00% 12.17% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 61.80 62.39 66.97 71.31 61.10 58.26 49.71 15.63%
EPS 7.87 8.64 9.18 8.75 7.80 7.92 7.79 0.68%
DPS 6.13 6.07 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 0.75 0.72 0.70 0.66 0.64 9.17%
Adjusted Per Share Value based on latest NOSH - 75,039
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.42 4.50 4.94 5.27 4.74 4.58 3.92 8.34%
EPS 0.56 0.62 0.68 0.65 0.61 0.62 0.61 -5.54%
DPS 0.44 0.44 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0541 0.0554 0.0532 0.0543 0.0519 0.0505 2.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.88 0.82 0.71 0.64 0.38 0.38 0.39 -
P/RPS 1.42 1.31 1.06 0.90 0.62 0.65 0.78 49.14%
P/EPS 11.18 9.49 7.73 7.31 4.87 4.80 5.01 70.85%
EY 8.95 10.54 12.93 13.68 20.54 20.85 19.98 -41.48%
DY 6.96 7.40 4.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.09 0.95 0.89 0.54 0.58 0.61 57.93%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 29/10/09 27/08/09 22/05/09 25/02/09 31/10/08 -
Price 0.86 0.88 0.75 0.72 0.52 0.36 0.34 -
P/RPS 1.39 1.41 1.12 1.01 0.85 0.62 0.68 61.13%
P/EPS 10.93 10.18 8.17 8.22 6.66 4.54 4.36 84.64%
EY 9.15 9.82 12.24 12.16 15.01 22.00 22.91 -45.79%
DY 7.13 6.90 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 1.00 1.00 0.74 0.55 0.53 70.58%

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