[NGGB] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -11.28%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 45,042 47,325 43,635 46,108 50,855 48,745 48,397 -4.67%
PBT 5,559 7,037 5,565 7,180 8,066 6,765 6,551 -10.35%
Tax -1,455 -2,207 -1,664 -2,053 -2,287 -1,452 -1,725 -10.71%
NP 4,104 4,830 3,901 5,127 5,779 5,313 4,826 -10.23%
-
NP to SH 4,104 4,830 3,901 5,127 5,779 5,313 4,826 -10.23%
-
Tax Rate 26.17% 31.36% 29.90% 28.59% 28.35% 21.46% 26.33% -
Total Cost 40,938 42,495 39,734 40,981 45,076 43,432 43,571 -4.06%
-
Net Worth 59,780 60,610 57,857 58,295 57,696 58,503 56,913 3.32%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,142 2,142 2,142 2,161 2,161 2,161 4,358 -37.69%
Div Payout % 52.21% 44.37% 54.93% 42.15% 37.40% 40.68% 90.30% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 59,780 60,610 57,857 58,295 57,696 58,503 56,913 3.32%
NOSH 72,903 72,155 71,428 71,969 72,121 72,226 72,041 0.79%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.11% 10.21% 8.94% 11.12% 11.36% 10.90% 9.97% -
ROE 6.87% 7.97% 6.74% 8.79% 10.02% 9.08% 8.48% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 61.78 65.59 61.09 64.07 70.51 67.49 67.18 -5.42%
EPS 5.63 6.69 5.46 7.12 8.01 7.36 6.70 -10.94%
DPS 2.94 3.00 3.00 3.00 3.00 3.00 6.00 -37.81%
NAPS 0.82 0.84 0.81 0.81 0.80 0.81 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 71,969
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.34 4.56 4.20 4.44 4.90 4.70 4.66 -4.62%
EPS 0.40 0.47 0.38 0.49 0.56 0.51 0.46 -8.88%
DPS 0.21 0.21 0.21 0.21 0.21 0.21 0.42 -36.97%
NAPS 0.0576 0.0584 0.0557 0.0562 0.0556 0.0564 0.0548 3.37%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.75 0.76 0.77 0.80 0.80 0.83 0.85 -
P/RPS 1.21 1.16 1.26 1.25 1.13 1.23 1.27 -3.17%
P/EPS 13.32 11.35 14.10 11.23 9.98 11.28 12.69 3.27%
EY 7.51 8.81 7.09 8.90 10.02 8.86 7.88 -3.15%
DY 3.92 3.95 3.90 3.75 3.75 3.61 7.06 -32.42%
P/NAPS 0.91 0.90 0.95 0.99 1.00 1.02 1.08 -10.78%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 27/02/12 25/10/11 26/08/11 23/05/11 18/02/11 27/10/10 -
Price 0.77 0.75 0.77 0.79 0.80 0.81 0.85 -
P/RPS 1.25 1.14 1.26 1.23 1.13 1.20 1.27 -1.05%
P/EPS 13.68 11.20 14.10 11.09 9.98 11.01 12.69 5.13%
EY 7.31 8.93 7.09 9.02 10.02 9.08 7.88 -4.87%
DY 3.82 4.00 3.90 3.80 3.75 3.70 7.06 -33.57%
P/NAPS 0.94 0.89 0.95 0.98 1.00 1.00 1.08 -8.83%

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