[NGGB] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -9.75%
YoY- -7.12%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 48,745 48,397 48,862 44,829 45,689 50,192 53,511 -6.01%
PBT 6,765 6,551 7,108 7,214 7,990 8,836 8,789 -15.97%
Tax -1,452 -1,725 -1,687 -1,504 -1,663 -1,954 -2,220 -24.59%
NP 5,313 4,826 5,421 5,710 6,327 6,882 6,569 -13.15%
-
NP to SH 5,313 4,826 5,421 5,710 6,327 6,882 6,569 -13.15%
-
Tax Rate 21.46% 26.33% 23.73% 20.85% 20.81% 22.11% 25.26% -
Total Cost 43,432 43,571 43,441 39,119 39,362 43,310 46,942 -5.03%
-
Net Worth 58,503 56,913 54,843 52,952 54,919 56,207 54,028 5.43%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,161 4,358 4,445 4,445 4,445 2,248 - -
Div Payout % 40.68% 90.30% 82.00% 77.85% 70.26% 32.67% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 58,503 56,913 54,843 52,952 54,919 56,207 54,028 5.43%
NOSH 72,226 72,041 72,162 72,537 73,225 74,942 75,039 -2.50%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.90% 9.97% 11.09% 12.74% 13.85% 13.71% 12.28% -
ROE 9.08% 8.48% 9.88% 10.78% 11.52% 12.24% 12.16% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 67.49 67.18 67.71 61.80 62.39 66.97 71.31 -3.59%
EPS 7.36 6.70 7.51 7.87 8.64 9.18 8.75 -10.86%
DPS 3.00 6.00 6.16 6.13 6.07 3.00 0.00 -
NAPS 0.81 0.79 0.76 0.73 0.75 0.75 0.72 8.14%
Adjusted Per Share Value based on latest NOSH - 72,537
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.59 4.55 4.60 4.22 4.30 4.72 5.03 -5.90%
EPS 0.50 0.45 0.51 0.54 0.60 0.65 0.62 -13.32%
DPS 0.20 0.41 0.42 0.42 0.42 0.21 0.00 -
NAPS 0.055 0.0535 0.0516 0.0498 0.0517 0.0529 0.0508 5.42%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.83 0.85 0.85 0.88 0.82 0.71 0.64 -
P/RPS 1.23 1.27 1.26 1.42 1.31 1.06 0.90 23.08%
P/EPS 11.28 12.69 11.31 11.18 9.49 7.73 7.31 33.42%
EY 8.86 7.88 8.84 8.95 10.54 12.93 13.68 -25.08%
DY 3.61 7.06 7.25 6.96 7.40 4.23 0.00 -
P/NAPS 1.02 1.08 1.12 1.21 1.09 0.95 0.89 9.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 27/10/10 24/08/10 27/05/10 24/02/10 29/10/09 27/08/09 -
Price 0.81 0.85 0.83 0.86 0.88 0.75 0.72 -
P/RPS 1.20 1.27 1.23 1.39 1.41 1.12 1.01 12.14%
P/EPS 11.01 12.69 11.05 10.93 10.18 8.17 8.22 21.44%
EY 9.08 7.88 9.05 9.15 9.82 12.24 12.16 -17.64%
DY 3.70 7.06 7.42 7.13 6.90 4.00 0.00 -
P/NAPS 1.00 1.08 1.09 1.18 1.17 1.00 1.00 0.00%

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