[NGGB] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -13.65%
YoY- 9.37%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 74,157 54,694 43,162 44,584 41,926 53,502 36,406 12.58%
PBT 12,578 7,106 5,713 7,874 6,597 8,697 7,784 8.32%
Tax -745 -1,814 -1,508 -2,305 -1,505 -2,460 -1,493 -10.93%
NP 11,833 5,292 4,205 5,569 5,092 6,237 6,290 11.10%
-
NP to SH 11,833 5,292 4,205 5,569 5,092 6,237 6,290 11.10%
-
Tax Rate 5.92% 25.53% 26.40% 29.27% 22.81% 28.29% 19.18% -
Total Cost 62,324 49,402 38,957 39,014 36,834 47,265 30,116 12.88%
-
Net Worth 72,816 62,782 59,182 57,713 53,819 55,690 36,432 12.22%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 2,886 2,886 2,885 - - - -
Div Payout % - 54.55% 68.65% 51.81% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 72,816 62,782 59,182 57,713 53,819 55,690 36,432 12.22%
NOSH 72,095 72,163 72,173 72,141 73,725 79,557 60,720 2.90%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.96% 9.68% 9.74% 12.49% 12.15% 11.66% 17.28% -
ROE 16.25% 8.43% 7.11% 9.65% 9.46% 11.20% 17.27% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 102.86 75.79 59.80 61.80 56.87 67.25 59.96 9.40%
EPS 16.41 7.33 5.83 7.72 6.91 7.84 10.36 7.96%
DPS 0.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.01 0.87 0.82 0.80 0.73 0.70 0.60 9.06%
Adjusted Per Share Value based on latest NOSH - 72,121
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 7.14 5.27 4.16 4.30 4.04 5.15 3.51 12.55%
EPS 1.14 0.51 0.41 0.54 0.49 0.60 0.61 10.97%
DPS 0.00 0.28 0.28 0.28 0.00 0.00 0.00 -
NAPS 0.0702 0.0605 0.057 0.0556 0.0519 0.0537 0.0351 12.24%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.59 0.77 0.75 0.80 0.88 0.38 0.39 -
P/RPS 1.55 1.02 1.25 1.29 1.55 0.57 0.65 15.57%
P/EPS 9.69 10.50 12.87 10.36 12.74 4.85 3.76 17.08%
EY 10.32 9.52 7.77 9.65 7.85 20.63 26.56 -14.57%
DY 0.00 5.19 5.33 5.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.89 0.91 1.00 1.21 0.54 0.65 15.82%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 28/05/13 17/05/12 23/05/11 27/05/10 22/05/09 16/05/08 -
Price 2.00 0.775 0.77 0.80 0.86 0.52 0.50 -
P/RPS 1.94 1.02 1.29 1.29 1.51 0.77 0.83 15.19%
P/EPS 12.19 10.57 13.22 10.36 12.45 6.63 4.83 16.67%
EY 8.21 9.46 7.57 9.65 8.03 15.08 20.72 -14.29%
DY 0.00 5.16 5.19 5.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.89 0.94 1.00 1.18 0.74 0.83 15.58%

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