[NGGB] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -8.06%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 48,397 48,862 44,829 45,689 50,192 53,511 48,142 0.35%
PBT 6,551 7,108 7,214 7,990 8,836 8,789 7,452 -8.22%
Tax -1,725 -1,687 -1,504 -1,663 -1,954 -2,220 -1,304 20.48%
NP 4,826 5,421 5,710 6,327 6,882 6,569 6,148 -14.89%
-
NP to SH 4,826 5,421 5,710 6,327 6,882 6,569 6,148 -14.89%
-
Tax Rate 26.33% 23.73% 20.85% 20.81% 22.11% 25.26% 17.50% -
Total Cost 43,571 43,441 39,119 39,362 43,310 46,942 41,994 2.48%
-
Net Worth 56,913 54,843 52,952 54,919 56,207 54,028 55,149 2.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,358 4,445 4,445 4,445 2,248 - - -
Div Payout % 90.30% 82.00% 77.85% 70.26% 32.67% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 56,913 54,843 52,952 54,919 56,207 54,028 55,149 2.11%
NOSH 72,041 72,162 72,537 73,225 74,942 75,039 78,785 -5.78%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.97% 11.09% 12.74% 13.85% 13.71% 12.28% 12.77% -
ROE 8.48% 9.88% 10.78% 11.52% 12.24% 12.16% 11.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 67.18 67.71 61.80 62.39 66.97 71.31 61.10 6.52%
EPS 6.70 7.51 7.87 8.64 9.18 8.75 7.80 -9.62%
DPS 6.00 6.16 6.13 6.07 3.00 0.00 0.00 -
NAPS 0.79 0.76 0.73 0.75 0.75 0.72 0.70 8.38%
Adjusted Per Share Value based on latest NOSH - 73,225
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.55 4.60 4.22 4.30 4.72 5.03 4.53 0.29%
EPS 0.45 0.51 0.54 0.60 0.65 0.62 0.58 -15.55%
DPS 0.41 0.42 0.42 0.42 0.21 0.00 0.00 -
NAPS 0.0535 0.0516 0.0498 0.0517 0.0529 0.0508 0.0519 2.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.85 0.85 0.88 0.82 0.71 0.64 0.38 -
P/RPS 1.27 1.26 1.42 1.31 1.06 0.90 0.62 61.21%
P/EPS 12.69 11.31 11.18 9.49 7.73 7.31 4.87 89.24%
EY 7.88 8.84 8.95 10.54 12.93 13.68 20.54 -47.17%
DY 7.06 7.25 6.96 7.40 4.23 0.00 0.00 -
P/NAPS 1.08 1.12 1.21 1.09 0.95 0.89 0.54 58.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 27/10/10 24/08/10 27/05/10 24/02/10 29/10/09 27/08/09 22/05/09 -
Price 0.85 0.83 0.86 0.88 0.75 0.72 0.52 -
P/RPS 1.27 1.23 1.39 1.41 1.12 1.01 0.85 30.66%
P/EPS 12.69 11.05 10.93 10.18 8.17 8.22 6.66 53.63%
EY 7.88 9.05 9.15 9.82 12.24 12.16 15.01 -34.89%
DY 7.06 7.42 7.13 6.90 4.00 0.00 0.00 -
P/NAPS 1.08 1.09 1.18 1.17 1.00 1.00 0.74 28.63%

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