[NGGB] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -2.57%
YoY- 1598.35%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 65,841 66,251 65,205 48,175 55,070 52,318 51,610 17.67%
PBT 14,356 13,559 13,486 11,729 11,980 10,469 9,863 28.52%
Tax -12 -12 -12 -17 -17 -17 -17 -20.77%
NP 14,344 13,547 13,474 11,712 11,963 10,452 9,846 28.59%
-
NP to SH 14,463 13,704 13,609 11,792 12,103 10,534 9,906 28.78%
-
Tax Rate 0.08% 0.09% 0.09% 0.14% 0.14% 0.16% 0.17% -
Total Cost 51,497 52,704 51,731 36,463 43,107 41,866 41,764 15.03%
-
Net Worth 285,323 281,025 271,027 261,553 253,767 253,490 236,850 13.25%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 285,323 281,025 271,027 261,553 253,767 253,490 236,850 13.25%
NOSH 855,733 825,733 787,153 783,743 769,828 769,828 762,943 7.97%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 21.79% 20.45% 20.66% 24.31% 21.72% 19.98% 19.08% -
ROE 5.07% 4.88% 5.02% 4.51% 4.77% 4.16% 4.18% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.08 8.25 8.42 6.26 7.16 6.81 7.41 5.95%
EPS 1.77 1.71 1.76 1.53 1.57 1.37 1.42 15.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.34 0.33 0.33 0.34 1.95%
Adjusted Per Share Value based on latest NOSH - 783,743
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.34 6.38 6.28 4.64 5.31 5.04 4.97 17.67%
EPS 1.39 1.32 1.31 1.14 1.17 1.01 0.95 28.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2749 0.2707 0.2611 0.252 0.2445 0.2442 0.2282 13.25%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.885 0.99 0.75 0.81 0.865 0.915 1.03 -
P/RPS 10.96 12.00 8.91 12.93 12.08 13.43 13.90 -14.68%
P/EPS 49.88 58.01 42.68 52.84 54.96 66.72 72.43 -22.06%
EY 2.00 1.72 2.34 1.89 1.82 1.50 1.38 28.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.83 2.14 2.38 2.62 2.77 3.03 -11.35%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 27/02/23 29/11/22 29/08/22 26/05/22 24/02/22 -
Price 0.885 0.85 1.11 0.75 0.84 0.875 1.06 -
P/RPS 10.96 10.30 13.18 11.98 11.73 12.85 14.31 -16.33%
P/EPS 49.88 49.80 63.16 48.93 53.37 63.81 74.54 -23.55%
EY 2.00 2.01 1.58 2.04 1.87 1.57 1.34 30.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.43 3.17 2.21 2.55 2.65 3.12 -13.07%

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