[NGGB] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 15.41%
YoY- 37.38%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 66,854 65,841 66,251 65,205 48,175 55,070 52,318 17.73%
PBT 15,447 14,356 13,559 13,486 11,729 11,980 10,469 29.57%
Tax -17 -12 -12 -12 -17 -17 -17 0.00%
NP 15,430 14,344 13,547 13,474 11,712 11,963 10,452 29.62%
-
NP to SH 15,559 14,463 13,704 13,609 11,792 12,103 10,534 29.66%
-
Tax Rate 0.11% 0.08% 0.09% 0.09% 0.14% 0.14% 0.16% -
Total Cost 51,424 51,497 52,704 51,731 36,463 43,107 41,866 14.67%
-
Net Worth 298,747 285,323 281,025 271,027 261,553 253,767 253,490 11.56%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 298,747 285,323 281,025 271,027 261,553 253,767 253,490 11.56%
NOSH 855,733 855,733 825,733 787,153 783,743 769,828 769,828 7.30%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 23.08% 21.79% 20.45% 20.66% 24.31% 21.72% 19.98% -
ROE 5.21% 5.07% 4.88% 5.02% 4.51% 4.77% 4.16% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.06 8.08 8.25 8.42 6.26 7.16 6.81 11.87%
EPS 1.87 1.77 1.71 1.76 1.53 1.57 1.37 23.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.35 0.35 0.34 0.33 0.33 5.96%
Adjusted Per Share Value based on latest NOSH - 787,153
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.44 6.34 6.38 6.28 4.64 5.31 5.04 17.73%
EPS 1.50 1.39 1.32 1.31 1.14 1.17 1.01 30.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2878 0.2749 0.2707 0.2611 0.252 0.2445 0.2442 11.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.865 0.885 0.99 0.75 0.81 0.865 0.915 -
P/RPS 10.74 10.96 12.00 8.91 12.93 12.08 13.43 -13.83%
P/EPS 46.14 49.88 58.01 42.68 52.84 54.96 66.72 -21.78%
EY 2.17 2.00 1.72 2.34 1.89 1.82 1.50 27.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.53 2.83 2.14 2.38 2.62 2.77 -9.10%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 30/08/23 31/05/23 27/02/23 29/11/22 29/08/22 26/05/22 -
Price 1.01 0.885 0.85 1.11 0.75 0.84 0.875 -
P/RPS 12.54 10.96 10.30 13.18 11.98 11.73 12.85 -1.61%
P/EPS 53.87 49.88 49.80 63.16 48.93 53.37 63.81 -10.66%
EY 1.86 2.00 2.01 1.58 2.04 1.87 1.57 11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.53 2.43 3.17 2.21 2.55 2.65 3.98%

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