[NGGB] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -15.03%
YoY- -28.98%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 55,228 52,451 46,423 45,042 47,325 43,635 46,108 12.72%
PBT 7,022 8,330 6,286 5,559 7,037 5,565 7,180 -1.46%
Tax -1,853 -2,018 -1,472 -1,455 -2,207 -1,664 -2,053 -6.57%
NP 5,169 6,312 4,814 4,104 4,830 3,901 5,127 0.54%
-
NP to SH 5,169 6,312 4,814 4,104 4,830 3,901 5,127 0.54%
-
Tax Rate 26.39% 24.23% 23.42% 26.17% 31.36% 29.90% 28.59% -
Total Cost 50,059 46,139 41,609 40,938 42,495 39,734 40,981 14.20%
-
Net Worth 64,103 61,889 60,626 59,780 60,610 57,857 58,295 6.50%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,165 2,165 4,308 2,142 2,142 2,142 2,161 0.12%
Div Payout % 41.89% 34.30% 89.49% 52.21% 44.37% 54.93% 42.15% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 64,103 61,889 60,626 59,780 60,610 57,857 58,295 6.50%
NOSH 72,026 71,965 72,173 72,903 72,155 71,428 71,969 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.36% 12.03% 10.37% 9.11% 10.21% 8.94% 11.12% -
ROE 8.06% 10.20% 7.94% 6.87% 7.97% 6.74% 8.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.68 72.88 64.32 61.78 65.59 61.09 64.07 12.66%
EPS 7.18 8.77 6.67 5.63 6.69 5.46 7.12 0.55%
DPS 3.00 3.00 6.00 2.94 3.00 3.00 3.00 0.00%
NAPS 0.89 0.86 0.84 0.82 0.84 0.81 0.81 6.45%
Adjusted Per Share Value based on latest NOSH - 72,903
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.20 4.93 4.37 4.24 4.45 4.11 4.34 12.74%
EPS 0.49 0.59 0.45 0.39 0.45 0.37 0.48 1.37%
DPS 0.20 0.20 0.41 0.20 0.20 0.20 0.20 0.00%
NAPS 0.0603 0.0582 0.057 0.0562 0.057 0.0544 0.0548 6.55%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.77 0.75 0.79 0.75 0.76 0.77 0.80 -
P/RPS 1.00 1.03 1.23 1.21 1.16 1.26 1.25 -13.76%
P/EPS 10.73 8.55 11.84 13.32 11.35 14.10 11.23 -2.97%
EY 9.32 11.69 8.44 7.51 8.81 7.09 8.90 3.10%
DY 3.90 4.00 7.59 3.92 3.95 3.90 3.75 2.63%
P/NAPS 0.87 0.87 0.94 0.91 0.90 0.95 0.99 -8.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 24/10/12 23/08/12 17/05/12 27/02/12 25/10/11 26/08/11 -
Price 0.77 0.75 0.75 0.77 0.75 0.77 0.79 -
P/RPS 1.00 1.03 1.17 1.25 1.14 1.26 1.23 -12.83%
P/EPS 10.73 8.55 11.24 13.68 11.20 14.10 11.09 -2.16%
EY 9.32 11.69 8.89 7.31 8.93 7.09 9.02 2.19%
DY 3.90 4.00 8.00 3.82 4.00 3.90 3.80 1.73%
P/NAPS 0.87 0.87 0.89 0.94 0.89 0.95 0.98 -7.59%

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