[NGGB] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -18.11%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 68,726 65,052 55,072 55,228 52,451 46,423 45,042 32.50%
PBT 11,079 9,550 7,331 7,022 8,330 6,286 5,559 58.30%
Tax -2,613 -2,305 -1,702 -1,853 -2,018 -1,472 -1,455 47.69%
NP 8,466 7,245 5,629 5,169 6,312 4,814 4,104 61.97%
-
NP to SH 8,466 7,245 5,629 5,169 6,312 4,814 4,104 61.97%
-
Tax Rate 23.59% 24.14% 23.22% 26.39% 24.23% 23.42% 26.17% -
Total Cost 60,260 57,807 49,443 50,059 46,139 41,609 40,938 29.36%
-
Net Worth 68,481 65,664 62,823 64,103 61,889 60,626 59,780 9.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,164 2,164 2,165 2,165 2,165 4,308 2,142 0.68%
Div Payout % 25.57% 29.88% 38.47% 41.89% 34.30% 89.49% 52.21% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 68,481 65,664 62,823 64,103 61,889 60,626 59,780 9.47%
NOSH 72,085 72,158 72,210 72,026 71,965 72,173 72,903 -0.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.32% 11.14% 10.22% 9.36% 12.03% 10.37% 9.11% -
ROE 12.36% 11.03% 8.96% 8.06% 10.20% 7.94% 6.87% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 95.34 90.15 76.27 76.68 72.88 64.32 61.78 33.50%
EPS 11.74 10.04 7.80 7.18 8.77 6.67 5.63 63.14%
DPS 3.00 3.00 3.00 3.00 3.00 6.00 2.94 1.35%
NAPS 0.95 0.91 0.87 0.89 0.86 0.84 0.82 10.29%
Adjusted Per Share Value based on latest NOSH - 72,026
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.77 6.41 5.42 5.44 5.17 4.57 4.44 32.44%
EPS 0.83 0.71 0.55 0.51 0.62 0.47 0.40 62.61%
DPS 0.21 0.21 0.21 0.21 0.21 0.42 0.21 0.00%
NAPS 0.0675 0.0647 0.0619 0.0631 0.061 0.0597 0.0589 9.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.88 0.78 0.77 0.77 0.75 0.79 0.75 -
P/RPS 0.92 0.87 1.01 1.00 1.03 1.23 1.21 -16.68%
P/EPS 7.49 7.77 9.88 10.73 8.55 11.84 13.32 -31.84%
EY 13.35 12.87 10.12 9.32 11.69 8.44 7.51 46.69%
DY 3.41 3.85 3.90 3.90 4.00 7.59 3.92 -8.86%
P/NAPS 0.93 0.86 0.89 0.87 0.87 0.94 0.91 1.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/10/13 29/08/13 28/05/13 19/02/13 24/10/12 23/08/12 17/05/12 -
Price 0.97 0.81 0.775 0.77 0.75 0.75 0.77 -
P/RPS 1.02 0.90 1.02 1.00 1.03 1.17 1.25 -12.66%
P/EPS 8.26 8.07 9.94 10.73 8.55 11.24 13.68 -28.54%
EY 12.11 12.40 10.06 9.32 11.69 8.89 7.31 39.96%
DY 3.09 3.70 3.87 3.90 4.00 8.00 3.82 -13.17%
P/NAPS 1.02 0.89 0.89 0.87 0.87 0.89 0.94 5.59%

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