[NGGB] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 16.85%
YoY- 34.13%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 65,556 79,649 71,519 68,726 65,052 55,072 55,228 12.14%
PBT 9,870 13,654 11,443 11,079 9,550 7,331 7,022 25.55%
Tax 1,261 -1,503 -2,737 -2,613 -2,305 -1,702 -1,853 -
NP 11,131 12,151 8,706 8,466 7,245 5,629 5,169 66.99%
-
NP to SH 11,131 12,151 8,706 8,466 7,245 5,629 5,169 66.99%
-
Tax Rate -12.78% 11.01% 23.92% 23.59% 24.14% 23.22% 26.39% -
Total Cost 54,425 67,498 62,813 60,260 57,807 49,443 50,059 5.74%
-
Net Worth 74,959 72,815 70,673 68,481 65,664 62,823 64,103 11.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,162 2,164 2,164 2,164 2,164 2,165 2,165 -0.09%
Div Payout % 19.43% 17.82% 24.87% 25.57% 29.88% 38.47% 41.89% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 74,959 72,815 70,673 68,481 65,664 62,823 64,103 11.02%
NOSH 72,076 72,094 72,115 72,085 72,158 72,210 72,026 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.98% 15.26% 12.17% 12.32% 11.14% 10.22% 9.36% -
ROE 14.85% 16.69% 12.32% 12.36% 11.03% 8.96% 8.06% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 90.95 110.48 99.17 95.34 90.15 76.27 76.68 12.08%
EPS 15.44 16.85 12.07 11.74 10.04 7.80 7.18 66.83%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.04 1.01 0.98 0.95 0.91 0.87 0.89 10.97%
Adjusted Per Share Value based on latest NOSH - 72,085
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.32 7.67 6.89 6.62 6.27 5.31 5.32 12.20%
EPS 1.07 1.17 0.84 0.82 0.70 0.54 0.50 66.29%
DPS 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.00%
NAPS 0.0722 0.0702 0.0681 0.066 0.0633 0.0605 0.0618 10.95%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.90 1.59 1.40 0.88 0.78 0.77 0.77 -
P/RPS 2.09 1.44 1.41 0.92 0.87 1.01 1.00 63.68%
P/EPS 12.30 9.43 11.60 7.49 7.77 9.88 10.73 9.55%
EY 8.13 10.60 8.62 13.35 12.87 10.12 9.32 -8.72%
DY 1.58 1.89 2.14 3.41 3.85 3.90 3.90 -45.33%
P/NAPS 1.83 1.57 1.43 0.93 0.86 0.89 0.87 64.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 21/02/14 28/10/13 29/08/13 28/05/13 19/02/13 -
Price 2.85 2.00 1.37 0.97 0.81 0.775 0.77 -
P/RPS 3.13 1.81 1.38 1.02 0.90 1.02 1.00 114.42%
P/EPS 18.45 11.87 11.35 8.26 8.07 9.94 10.73 43.66%
EY 5.42 8.43 8.81 12.11 12.40 10.06 9.32 -30.39%
DY 1.05 1.50 2.19 3.09 3.70 3.87 3.90 -58.40%
P/NAPS 2.74 1.98 1.40 1.02 0.89 0.89 0.87 115.31%

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