[NGGB] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 4.76%
YoY- 10.29%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 52,451 43,635 48,397 50,192 39,819 9,199 41.59%
PBT 8,330 5,565 6,551 8,836 7,268 1,895 34.42%
Tax -2,018 -1,664 -1,725 -1,954 -1,028 -289 47.44%
NP 6,312 3,901 4,826 6,882 6,240 1,606 31.44%
-
NP to SH 6,312 3,901 4,826 6,882 6,240 1,606 31.44%
-
Tax Rate 24.23% 29.90% 26.33% 22.11% 14.14% 15.25% -
Total Cost 46,139 39,734 43,571 43,310 33,579 7,593 43.40%
-
Net Worth 61,889 57,857 56,913 56,207 51,261 18,325 27.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,165 2,142 4,358 2,248 - - -
Div Payout % 34.30% 54.93% 90.30% 32.67% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 61,889 57,857 56,913 56,207 51,261 18,325 27.52%
NOSH 71,965 71,428 72,041 74,942 80,096 33,319 16.63%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.03% 8.94% 9.97% 13.71% 15.67% 17.46% -
ROE 10.20% 6.74% 8.48% 12.24% 12.17% 8.76% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 72.88 61.09 67.18 66.97 49.71 27.61 21.39%
EPS 8.77 5.46 6.70 9.18 7.79 4.82 12.70%
DPS 3.00 3.00 6.00 3.00 0.00 0.00 -
NAPS 0.86 0.81 0.79 0.75 0.64 0.55 9.34%
Adjusted Per Share Value based on latest NOSH - 74,942
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.17 4.30 4.77 4.94 3.92 0.91 41.48%
EPS 0.62 0.38 0.48 0.68 0.61 0.16 31.07%
DPS 0.21 0.21 0.43 0.22 0.00 0.00 -
NAPS 0.061 0.057 0.0561 0.0554 0.0505 0.0181 27.47%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 0.75 0.77 0.85 0.71 0.39 0.00 -
P/RPS 1.03 1.26 1.27 1.06 0.78 0.00 -
P/EPS 8.55 14.10 12.69 7.73 5.01 0.00 -
EY 11.69 7.09 7.88 12.93 19.98 0.00 -
DY 4.00 3.90 7.06 4.23 0.00 0.00 -
P/NAPS 0.87 0.95 1.08 0.95 0.61 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 24/10/12 25/10/11 27/10/10 29/10/09 31/10/08 - -
Price 0.75 0.77 0.85 0.75 0.34 0.00 -
P/RPS 1.03 1.26 1.27 1.12 0.68 0.00 -
P/EPS 8.55 14.10 12.69 8.17 4.36 0.00 -
EY 11.69 7.09 7.88 12.24 22.91 0.00 -
DY 4.00 3.90 7.06 4.00 0.00 0.00 -
P/NAPS 0.87 0.95 1.08 1.00 0.53 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