[NGGB] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 17.3%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 55,072 55,228 52,451 46,423 45,042 47,325 43,635 16.77%
PBT 7,331 7,022 8,330 6,286 5,559 7,037 5,565 20.15%
Tax -1,702 -1,853 -2,018 -1,472 -1,455 -2,207 -1,664 1.51%
NP 5,629 5,169 6,312 4,814 4,104 4,830 3,901 27.66%
-
NP to SH 5,629 5,169 6,312 4,814 4,104 4,830 3,901 27.66%
-
Tax Rate 23.22% 26.39% 24.23% 23.42% 26.17% 31.36% 29.90% -
Total Cost 49,443 50,059 46,139 41,609 40,938 42,495 39,734 15.67%
-
Net Worth 62,823 64,103 61,889 60,626 59,780 60,610 57,857 5.63%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,165 2,165 2,165 4,308 2,142 2,142 2,142 0.71%
Div Payout % 38.47% 41.89% 34.30% 89.49% 52.21% 44.37% 54.93% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 62,823 64,103 61,889 60,626 59,780 60,610 57,857 5.63%
NOSH 72,210 72,026 71,965 72,173 72,903 72,155 71,428 0.72%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.22% 9.36% 12.03% 10.37% 9.11% 10.21% 8.94% -
ROE 8.96% 8.06% 10.20% 7.94% 6.87% 7.97% 6.74% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 76.27 76.68 72.88 64.32 61.78 65.59 61.09 15.93%
EPS 7.80 7.18 8.77 6.67 5.63 6.69 5.46 26.81%
DPS 3.00 3.00 3.00 6.00 2.94 3.00 3.00 0.00%
NAPS 0.87 0.89 0.86 0.84 0.82 0.84 0.81 4.87%
Adjusted Per Share Value based on latest NOSH - 72,173
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.42 5.44 5.17 4.57 4.44 4.66 4.30 16.67%
EPS 0.55 0.51 0.62 0.47 0.40 0.48 0.38 27.92%
DPS 0.21 0.21 0.21 0.42 0.21 0.21 0.21 0.00%
NAPS 0.0619 0.0631 0.061 0.0597 0.0589 0.0597 0.057 5.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.77 0.77 0.75 0.79 0.75 0.76 0.77 -
P/RPS 1.01 1.00 1.03 1.23 1.21 1.16 1.26 -13.69%
P/EPS 9.88 10.73 8.55 11.84 13.32 11.35 14.10 -21.09%
EY 10.12 9.32 11.69 8.44 7.51 8.81 7.09 26.74%
DY 3.90 3.90 4.00 7.59 3.92 3.95 3.90 0.00%
P/NAPS 0.89 0.87 0.87 0.94 0.91 0.90 0.95 -4.25%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 19/02/13 24/10/12 23/08/12 17/05/12 27/02/12 25/10/11 -
Price 0.775 0.77 0.75 0.75 0.77 0.75 0.77 -
P/RPS 1.02 1.00 1.03 1.17 1.25 1.14 1.26 -13.12%
P/EPS 9.94 10.73 8.55 11.24 13.68 11.20 14.10 -20.77%
EY 10.06 9.32 11.69 8.89 7.31 8.93 7.09 26.24%
DY 3.87 3.90 4.00 8.00 3.82 4.00 3.90 -0.51%
P/NAPS 0.89 0.87 0.87 0.89 0.94 0.89 0.95 -4.25%

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