[NGGB] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 33.45%
YoY- 75.5%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 81,640 76,717 68,241 65,939 66,854 65,841 66,251 14.89%
PBT 29,782 22,891 13,737 11,826 15,447 14,356 13,559 68.73%
Tax -2,536 -2,539 -2,539 -2,539 -17 -12 -12 3413.53%
NP 27,246 20,352 11,198 9,287 15,430 14,344 13,547 59.13%
-
NP to SH 27,306 20,462 11,325 9,431 15,559 14,463 13,704 58.14%
-
Tax Rate 8.52% 11.09% 18.48% 21.47% 0.11% 0.08% 0.09% -
Total Cost 54,394 56,365 57,043 56,652 51,424 51,497 52,704 2.12%
-
Net Worth 412,870 377,399 349,820 305,421 298,747 285,323 281,025 29.14%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 412,870 377,399 349,820 305,421 298,747 285,323 281,025 29.14%
NOSH 1,007,000 1,015,233 995,733 936,733 855,733 855,733 825,733 14.10%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 33.37% 26.53% 16.41% 14.08% 23.08% 21.79% 20.45% -
ROE 6.61% 5.42% 3.24% 3.09% 5.21% 5.07% 4.88% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.11 7.72 7.02 7.77 8.06 8.08 8.25 -1.13%
EPS 2.71 2.06 1.17 1.11 1.87 1.77 1.71 35.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.38 0.36 0.36 0.36 0.35 0.35 11.09%
Adjusted Per Share Value based on latest NOSH - 1,007,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 7.68 7.22 6.42 6.20 6.29 6.19 6.23 14.92%
EPS 2.57 1.93 1.07 0.89 1.46 1.36 1.29 58.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3884 0.355 0.3291 0.2873 0.2811 0.2684 0.2644 29.13%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.86 0.88 0.935 0.92 0.865 0.885 0.99 -
P/RPS 10.61 11.39 13.31 11.84 10.74 10.96 12.00 -7.85%
P/EPS 31.72 42.71 80.23 82.76 46.14 49.88 58.01 -33.05%
EY 3.15 2.34 1.25 1.21 2.17 2.00 1.72 49.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.32 2.60 2.56 2.40 2.53 2.83 -17.99%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 23/08/24 31/05/24 28/02/24 28/11/23 30/08/23 31/05/23 -
Price 0.905 0.89 0.865 0.98 1.01 0.885 0.85 -
P/RPS 11.16 11.52 12.32 12.61 12.54 10.96 10.30 5.47%
P/EPS 33.37 43.20 74.22 88.16 53.87 49.88 49.80 -23.36%
EY 3.00 2.31 1.35 1.13 1.86 2.00 2.01 30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.34 2.40 2.72 2.81 2.53 2.43 -6.11%

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