[NGGB] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 7.58%
YoY- 31.95%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 68,241 65,939 66,854 65,841 66,251 65,205 48,175 26.10%
PBT 13,737 11,826 15,447 14,356 13,559 13,486 11,729 11.09%
Tax -2,539 -2,539 -17 -12 -12 -12 -17 2706.42%
NP 11,198 9,287 15,430 14,344 13,547 13,474 11,712 -2.94%
-
NP to SH 11,325 9,431 15,559 14,463 13,704 13,609 11,792 -2.65%
-
Tax Rate 18.48% 21.47% 0.11% 0.08% 0.09% 0.09% 0.14% -
Total Cost 57,043 56,652 51,424 51,497 52,704 51,731 36,463 34.72%
-
Net Worth 349,820 305,421 298,747 285,323 281,025 271,027 261,553 21.37%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 349,820 305,421 298,747 285,323 281,025 271,027 261,553 21.37%
NOSH 995,733 936,733 855,733 855,733 825,733 787,153 783,743 17.28%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 16.41% 14.08% 23.08% 21.79% 20.45% 20.66% 24.31% -
ROE 3.24% 3.09% 5.21% 5.07% 4.88% 5.02% 4.51% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 7.02 7.77 8.06 8.08 8.25 8.42 6.26 7.93%
EPS 1.17 1.11 1.87 1.77 1.71 1.76 1.53 -16.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.35 0.35 0.35 0.34 3.88%
Adjusted Per Share Value based on latest NOSH - 855,733
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 6.72 6.49 6.59 6.49 6.53 6.42 4.75 25.99%
EPS 1.12 0.93 1.53 1.42 1.35 1.34 1.16 -2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3446 0.3008 0.2943 0.281 0.2768 0.267 0.2576 21.38%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.935 0.92 0.865 0.885 0.99 0.75 0.81 -
P/RPS 13.31 11.84 10.74 10.96 12.00 8.91 12.93 1.94%
P/EPS 80.23 82.76 46.14 49.88 58.01 42.68 52.84 32.07%
EY 1.25 1.21 2.17 2.00 1.72 2.34 1.89 -24.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.56 2.40 2.53 2.83 2.14 2.38 6.06%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 31/05/24 28/02/24 28/11/23 30/08/23 31/05/23 27/02/23 29/11/22 -
Price 0.865 0.98 1.01 0.885 0.85 1.11 0.75 -
P/RPS 12.32 12.61 12.54 10.96 10.30 13.18 11.98 1.88%
P/EPS 74.22 88.16 53.87 49.88 49.80 63.16 48.93 31.98%
EY 1.35 1.13 1.86 2.00 2.01 1.58 2.04 -24.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.72 2.81 2.53 2.43 3.17 2.21 5.64%

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