[NGGB] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -10.98%
YoY- -29.88%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 46,108 50,855 48,745 48,397 48,862 44,829 45,689 0.61%
PBT 7,180 8,066 6,765 6,551 7,108 7,214 7,990 -6.89%
Tax -2,053 -2,287 -1,452 -1,725 -1,687 -1,504 -1,663 15.12%
NP 5,127 5,779 5,313 4,826 5,421 5,710 6,327 -13.11%
-
NP to SH 5,127 5,779 5,313 4,826 5,421 5,710 6,327 -13.11%
-
Tax Rate 28.59% 28.35% 21.46% 26.33% 23.73% 20.85% 20.81% -
Total Cost 40,981 45,076 43,432 43,571 43,441 39,119 39,362 2.73%
-
Net Worth 58,295 57,696 58,503 56,913 54,843 52,952 54,919 4.06%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,161 2,161 2,161 4,358 4,445 4,445 4,445 -38.25%
Div Payout % 42.15% 37.40% 40.68% 90.30% 82.00% 77.85% 70.26% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 58,295 57,696 58,503 56,913 54,843 52,952 54,919 4.06%
NOSH 71,969 72,121 72,226 72,041 72,162 72,537 73,225 -1.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.12% 11.36% 10.90% 9.97% 11.09% 12.74% 13.85% -
ROE 8.79% 10.02% 9.08% 8.48% 9.88% 10.78% 11.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 64.07 70.51 67.49 67.18 67.71 61.80 62.39 1.79%
EPS 7.12 8.01 7.36 6.70 7.51 7.87 8.64 -12.13%
DPS 3.00 3.00 3.00 6.00 6.16 6.13 6.07 -37.56%
NAPS 0.81 0.80 0.81 0.79 0.76 0.73 0.75 5.27%
Adjusted Per Share Value based on latest NOSH - 72,041
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.44 4.90 4.70 4.66 4.71 4.32 4.40 0.60%
EPS 0.49 0.56 0.51 0.46 0.52 0.55 0.61 -13.62%
DPS 0.21 0.21 0.21 0.42 0.43 0.43 0.43 -38.06%
NAPS 0.0562 0.0556 0.0564 0.0548 0.0528 0.051 0.0529 4.12%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.80 0.80 0.83 0.85 0.85 0.88 0.82 -
P/RPS 1.25 1.13 1.23 1.27 1.26 1.42 1.31 -3.08%
P/EPS 11.23 9.98 11.28 12.69 11.31 11.18 9.49 11.91%
EY 8.90 10.02 8.86 7.88 8.84 8.95 10.54 -10.69%
DY 3.75 3.75 3.61 7.06 7.25 6.96 7.40 -36.51%
P/NAPS 0.99 1.00 1.02 1.08 1.12 1.21 1.09 -6.23%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 23/05/11 18/02/11 27/10/10 24/08/10 27/05/10 24/02/10 -
Price 0.79 0.80 0.81 0.85 0.83 0.86 0.88 -
P/RPS 1.23 1.13 1.20 1.27 1.23 1.39 1.41 -8.72%
P/EPS 11.09 9.98 11.01 12.69 11.05 10.93 10.18 5.89%
EY 9.02 10.02 9.08 7.88 9.05 9.15 9.82 -5.52%
DY 3.80 3.75 3.70 7.06 7.42 7.13 6.90 -32.88%
P/NAPS 0.98 1.00 1.00 1.08 1.09 1.18 1.17 -11.17%

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