[NGGB] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 29.52%
YoY- 9.37%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 55,618 41,021 32,372 33,438 31,445 40,127 27,305 12.58%
PBT 9,434 5,330 4,285 5,906 4,948 6,523 5,838 8.32%
Tax -559 -1,361 -1,131 -1,729 -1,129 -1,845 -1,120 -10.93%
NP 8,875 3,969 3,154 4,177 3,819 4,678 4,718 11.10%
-
NP to SH 8,875 3,969 3,154 4,177 3,819 4,678 4,718 11.10%
-
Tax Rate 5.93% 25.53% 26.39% 29.28% 22.82% 28.28% 19.18% -
Total Cost 46,743 37,052 29,218 29,261 27,626 35,449 22,587 12.88%
-
Net Worth 72,816 62,782 59,182 57,713 53,819 55,690 36,432 12.22%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 2,164 2,165 2,164 - - - -
Div Payout % - 54.55% 68.65% 51.81% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 72,816 62,782 59,182 57,713 53,819 55,690 36,432 12.22%
NOSH 72,095 72,163 72,173 72,141 73,725 79,557 60,720 2.90%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.96% 9.68% 9.74% 12.49% 12.15% 11.66% 17.28% -
ROE 12.19% 6.32% 5.33% 7.24% 7.10% 8.40% 12.95% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 77.14 56.84 44.85 46.35 42.65 50.44 44.97 9.40%
EPS 12.31 5.50 4.37 5.79 5.18 5.88 7.77 7.96%
DPS 0.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.01 0.87 0.82 0.80 0.73 0.70 0.60 9.06%
Adjusted Per Share Value based on latest NOSH - 72,121
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 5.48 4.04 3.19 3.29 3.10 3.95 2.69 12.58%
EPS 0.87 0.39 0.31 0.41 0.38 0.46 0.46 11.20%
DPS 0.00 0.21 0.21 0.21 0.00 0.00 0.00 -
NAPS 0.0717 0.0618 0.0583 0.0568 0.053 0.0549 0.0359 12.21%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.59 0.77 0.75 0.80 0.88 0.38 0.39 -
P/RPS 2.06 1.35 1.67 1.73 2.06 0.75 0.87 15.44%
P/EPS 12.92 14.00 17.16 13.82 16.99 6.46 5.02 17.05%
EY 7.74 7.14 5.83 7.24 5.89 15.47 19.92 -14.57%
DY 0.00 3.90 4.00 3.75 0.00 0.00 0.00 -
P/NAPS 1.57 0.89 0.91 1.00 1.21 0.54 0.65 15.82%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 28/05/13 17/05/12 23/05/11 27/05/10 22/05/09 16/05/08 -
Price 2.00 0.775 0.77 0.80 0.86 0.52 0.50 -
P/RPS 2.59 1.36 1.72 1.73 2.02 1.03 1.11 15.15%
P/EPS 16.25 14.09 17.62 13.82 16.60 8.84 6.44 16.67%
EY 6.16 7.10 5.68 7.24 6.02 11.31 15.54 -14.28%
DY 0.00 3.87 3.90 3.75 0.00 0.00 0.00 -
P/NAPS 1.98 0.89 0.94 1.00 1.18 0.74 0.83 15.58%

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