[NGGB] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 39.57%
YoY- 115.86%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 45,531 61,693 65,556 79,649 71,519 68,726 65,052 -21.11%
PBT 6,686 10,239 9,870 13,654 11,443 11,079 9,550 -21.10%
Tax 2,907 1,893 1,261 -1,503 -2,737 -2,613 -2,305 -
NP 9,593 12,132 11,131 12,151 8,706 8,466 7,245 20.51%
-
NP to SH 9,593 12,132 11,131 12,151 8,706 8,466 7,245 20.51%
-
Tax Rate -43.48% -18.49% -12.78% 11.01% 23.92% 23.59% 24.14% -
Total Cost 35,938 49,561 54,425 67,498 62,813 60,260 57,807 -27.09%
-
Net Worth 88,018 77,832 74,959 72,815 70,673 68,481 65,664 21.50%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,162 2,162 2,162 2,164 2,164 2,164 2,164 -0.06%
Div Payout % 22.54% 17.82% 19.43% 17.82% 24.87% 25.57% 29.88% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 88,018 77,832 74,959 72,815 70,673 68,481 65,664 21.50%
NOSH 77,209 72,067 72,076 72,094 72,115 72,085 72,158 4.60%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.07% 19.67% 16.98% 15.26% 12.17% 12.32% 11.14% -
ROE 10.90% 15.59% 14.85% 16.69% 12.32% 12.36% 11.03% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.97 85.61 90.95 110.48 99.17 95.34 90.15 -24.58%
EPS 12.42 16.83 15.44 16.85 12.07 11.74 10.04 15.19%
DPS 2.80 3.00 3.00 3.00 3.00 3.00 3.00 -4.48%
NAPS 1.14 1.08 1.04 1.01 0.98 0.95 0.91 16.16%
Adjusted Per Share Value based on latest NOSH - 72,094
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.39 5.94 6.32 7.67 6.89 6.62 6.27 -21.09%
EPS 0.92 1.17 1.07 1.17 0.84 0.82 0.70 19.92%
DPS 0.21 0.21 0.21 0.21 0.21 0.21 0.21 0.00%
NAPS 0.0848 0.075 0.0722 0.0702 0.0681 0.066 0.0633 21.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.27 3.13 1.90 1.59 1.40 0.88 0.78 -
P/RPS 3.85 3.66 2.09 1.44 1.41 0.92 0.87 168.81%
P/EPS 18.27 18.59 12.30 9.43 11.60 7.49 7.77 76.55%
EY 5.47 5.38 8.13 10.60 8.62 13.35 12.87 -43.38%
DY 1.23 0.96 1.58 1.89 2.14 3.41 3.85 -53.16%
P/NAPS 1.99 2.90 1.83 1.57 1.43 0.93 0.86 74.67%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 18/11/14 27/08/14 23/05/14 21/02/14 28/10/13 29/08/13 -
Price 0.645 3.03 2.85 2.00 1.37 0.97 0.81 -
P/RPS 1.09 3.54 3.13 1.81 1.38 1.02 0.90 13.58%
P/EPS 5.19 18.00 18.45 11.87 11.35 8.26 8.07 -25.43%
EY 19.26 5.56 5.42 8.43 8.81 12.11 12.40 34.01%
DY 4.34 0.99 1.05 1.50 2.19 3.09 3.70 11.19%
P/NAPS 0.57 2.81 2.74 1.98 1.40 1.02 0.89 -25.63%

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