[NGGB] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 6.34%
YoY- 220.47%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 65,205 48,175 55,070 52,318 51,610 44,759 43,765 30.35%
PBT 13,486 11,729 11,980 10,469 9,863 -923 3,410 149.45%
Tax -12 -17 -17 -17 -17 -11 -11 5.95%
NP 13,474 11,712 11,963 10,452 9,846 -934 3,399 149.84%
-
NP to SH 13,609 11,792 12,103 10,534 9,906 -787 3,441 149.46%
-
Tax Rate 0.09% 0.14% 0.14% 0.16% 0.17% - 0.32% -
Total Cost 51,731 36,463 43,107 41,866 41,764 45,693 40,366 17.93%
-
Net Worth 271,027 261,553 253,767 253,490 236,850 204,070 185,739 28.56%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 271,027 261,553 253,767 253,490 236,850 204,070 185,739 28.56%
NOSH 787,153 783,743 769,828 769,828 762,943 727,291 695,750 8.55%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 20.66% 24.31% 21.72% 19.98% 19.08% -2.09% 7.77% -
ROE 5.02% 4.51% 4.77% 4.16% 4.18% -0.39% 1.85% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.42 6.26 7.16 6.81 7.41 6.58 6.60 17.57%
EPS 1.76 1.53 1.57 1.37 1.42 -0.12 0.52 124.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.33 0.33 0.34 0.30 0.28 15.99%
Adjusted Per Share Value based on latest NOSH - 769,828
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.28 4.64 5.31 5.04 4.97 4.31 4.22 30.25%
EPS 1.31 1.14 1.17 1.01 0.95 -0.08 0.33 150.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2611 0.252 0.2445 0.2442 0.2282 0.1966 0.1789 28.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.75 0.81 0.865 0.915 1.03 0.775 0.595 -
P/RPS 8.91 12.93 12.08 13.43 13.90 11.78 9.02 -0.81%
P/EPS 42.68 52.84 54.96 66.72 72.43 -669.86 114.70 -48.17%
EY 2.34 1.89 1.82 1.50 1.38 -0.15 0.87 93.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.38 2.62 2.77 3.03 2.58 2.13 0.31%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 26/05/22 24/02/22 25/11/21 15/09/21 -
Price 1.11 0.75 0.84 0.875 1.06 1.11 0.815 -
P/RPS 13.18 11.98 11.73 12.85 14.31 16.87 12.35 4.41%
P/EPS 63.16 48.93 53.37 63.81 74.54 -959.42 157.12 -45.44%
EY 1.58 2.04 1.87 1.57 1.34 -0.10 0.64 82.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 2.21 2.55 2.65 3.12 3.70 2.91 5.85%

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