[NGGB] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -18.11%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 23,457 45,531 71,519 55,228 47,325 48,745 45,689 -10.51%
PBT -2,044 6,686 11,443 7,022 7,037 6,765 7,990 -
Tax 293 2,907 -2,737 -1,853 -2,207 -1,452 -1,663 -
NP -1,751 9,593 8,706 5,169 4,830 5,313 6,327 -
-
NP to SH -1,751 9,593 8,706 5,169 4,830 5,313 6,327 -
-
Tax Rate - -43.48% 23.92% 26.39% 31.36% 21.46% 20.81% -
Total Cost 25,208 35,938 62,813 50,059 42,495 43,432 39,362 -7.15%
-
Net Worth 94,249 88,018 70,673 64,103 60,610 58,503 54,919 9.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 2,162 2,164 2,165 2,142 2,161 4,445 -
Div Payout % - 22.54% 24.87% 41.89% 44.37% 40.68% 70.26% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 94,249 88,018 70,673 64,103 60,610 58,503 54,919 9.41%
NOSH 324,999 77,209 72,115 72,026 72,155 72,226 73,225 28.18%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.46% 21.07% 12.17% 9.36% 10.21% 10.90% 13.85% -
ROE -1.86% 10.90% 12.32% 8.06% 7.97% 9.08% 11.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.22 58.97 99.17 76.68 65.59 67.49 62.39 -30.18%
EPS -0.54 12.42 12.07 7.18 6.69 7.36 8.64 -
DPS 0.00 2.80 3.00 3.00 3.00 3.00 6.07 -
NAPS 0.29 1.14 0.98 0.89 0.84 0.81 0.75 -14.64%
Adjusted Per Share Value based on latest NOSH - 72,026
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.31 4.48 7.04 5.44 4.66 4.80 4.50 -10.51%
EPS -0.17 0.94 0.86 0.51 0.48 0.52 0.62 -
DPS 0.00 0.21 0.21 0.21 0.21 0.21 0.44 -
NAPS 0.0928 0.0867 0.0696 0.0631 0.0597 0.0576 0.0541 9.40%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.49 2.27 1.40 0.77 0.76 0.83 0.82 -
P/RPS 6.79 3.85 1.41 1.00 1.16 1.23 1.31 31.53%
P/EPS -90.95 18.27 11.60 10.73 11.35 11.28 9.49 -
EY -1.10 5.47 8.62 9.32 8.81 8.86 10.54 -
DY 0.00 1.23 2.14 3.90 3.95 3.61 7.40 -
P/NAPS 1.69 1.99 1.43 0.87 0.90 1.02 1.09 7.57%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 25/02/15 21/02/14 19/02/13 27/02/12 18/02/11 24/02/10 -
Price 0.465 0.645 1.37 0.77 0.75 0.81 0.88 -
P/RPS 6.44 1.09 1.38 1.00 1.14 1.20 1.41 28.79%
P/EPS -86.31 5.19 11.35 10.73 11.20 11.01 10.18 -
EY -1.16 19.26 8.81 9.32 8.93 9.08 9.82 -
DY 0.00 4.34 2.19 3.90 4.00 3.70 6.90 -
P/NAPS 1.60 0.57 1.40 0.87 0.89 1.00 1.17 5.35%

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