[NGGB] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 17.19%
YoY- -3.24%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 77,516 64,582 46,972 44,538 44,772 60,416 37,978 12.61%
PBT 13,058 9,272 7,800 8,086 8,772 10,370 8,442 7.53%
Tax -3,570 -2,706 -1,944 -1,636 -2,106 -3,220 -1,570 14.65%
NP 9,488 6,566 5,856 6,450 6,666 7,150 6,872 5.51%
-
NP to SH 9,488 6,566 5,856 6,450 6,666 7,150 6,872 5.51%
-
Tax Rate 27.34% 29.18% 24.92% 20.23% 24.01% 31.05% 18.60% -
Total Cost 68,028 58,016 41,116 38,088 38,106 53,266 31,106 13.91%
-
Net Worth 70,655 64,216 60,579 58,439 55,549 52,785 30,212 15.19%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 4,327 - 4,443 - - -
Div Payout % - - 73.89% - 66.67% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 70,655 64,216 60,579 58,439 55,549 52,785 30,212 15.19%
NOSH 72,097 72,153 72,118 72,147 74,066 79,977 51,207 5.86%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.24% 10.17% 12.47% 14.48% 14.89% 11.83% 18.09% -
ROE 13.43% 10.22% 9.67% 11.04% 12.00% 13.55% 22.75% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 107.52 89.51 65.13 61.73 60.45 75.54 74.17 6.37%
EPS 13.16 9.10 8.12 8.94 9.00 8.94 13.42 -0.32%
DPS 0.00 0.00 6.00 0.00 6.00 0.00 0.00 -
NAPS 0.98 0.89 0.84 0.81 0.75 0.66 0.59 8.81%
Adjusted Per Share Value based on latest NOSH - 72,226
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.29 6.08 4.42 4.19 4.21 5.68 3.57 12.62%
EPS 0.89 0.62 0.55 0.61 0.63 0.67 0.65 5.37%
DPS 0.00 0.00 0.41 0.00 0.42 0.00 0.00 -
NAPS 0.0665 0.0604 0.057 0.055 0.0523 0.0497 0.0284 15.21%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.40 0.77 0.76 0.83 0.82 0.38 0.51 -
P/RPS 1.30 0.86 1.17 1.34 1.36 0.50 0.69 11.12%
P/EPS 10.64 8.46 9.36 9.28 9.11 4.25 3.80 18.70%
EY 9.40 11.82 10.68 10.77 10.98 23.53 26.31 -15.75%
DY 0.00 0.00 7.89 0.00 7.32 0.00 0.00 -
P/NAPS 1.43 0.87 0.90 1.02 1.09 0.58 0.86 8.83%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 19/02/13 27/02/12 18/02/11 24/02/10 25/02/09 21/02/08 -
Price 1.37 0.77 0.75 0.81 0.88 0.36 0.41 -
P/RPS 1.27 0.86 1.15 1.31 1.46 0.48 0.55 14.95%
P/EPS 10.41 8.46 9.24 9.06 9.78 4.03 3.06 22.61%
EY 9.61 11.82 10.83 11.04 10.23 24.83 32.73 -18.45%
DY 0.00 0.00 8.00 0.00 6.82 0.00 0.00 -
P/NAPS 1.40 0.87 0.89 1.00 1.17 0.55 0.69 12.50%

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