[NGGB] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 1.39%
YoY- 84.14%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 47,325 48,745 45,689 46,539 18,989 25.62%
PBT 7,037 6,765 7,990 7,731 4,221 13.62%
Tax -2,207 -1,452 -1,663 -1,404 -785 29.46%
NP 4,830 5,313 6,327 6,327 3,436 8.88%
-
NP to SH 4,830 5,313 6,327 6,327 3,436 8.88%
-
Tax Rate 31.36% 21.46% 20.81% 18.16% 18.60% -
Total Cost 42,495 43,432 39,362 40,212 15,553 28.54%
-
Net Worth 60,610 58,503 54,919 52,717 40,743 10.43%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,142 2,161 4,445 - - -
Div Payout % 44.37% 40.68% 70.26% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 60,610 58,503 54,919 52,717 40,743 10.43%
NOSH 72,155 72,226 73,225 79,874 69,056 1.10%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.21% 10.90% 13.85% 13.60% 18.09% -
ROE 7.97% 9.08% 11.52% 12.00% 8.43% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 65.59 67.49 62.39 58.26 27.50 24.25%
EPS 6.69 7.36 8.64 7.92 4.98 7.65%
DPS 3.00 3.00 6.07 0.00 0.00 -
NAPS 0.84 0.81 0.75 0.66 0.59 9.22%
Adjusted Per Share Value based on latest NOSH - 79,874
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.56 4.70 4.40 4.48 1.83 25.62%
EPS 0.47 0.51 0.61 0.61 0.33 9.23%
DPS 0.21 0.21 0.43 0.00 0.00 -
NAPS 0.0584 0.0564 0.0529 0.0508 0.0393 10.40%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.76 0.83 0.82 0.38 0.51 -
P/RPS 1.16 1.23 1.31 0.65 1.85 -11.00%
P/EPS 11.35 11.28 9.49 4.80 10.25 2.57%
EY 8.81 8.86 10.54 20.85 9.76 -2.52%
DY 3.95 3.61 7.40 0.00 0.00 -
P/NAPS 0.90 1.02 1.09 0.58 0.86 1.14%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/12 18/02/11 24/02/10 25/02/09 - -
Price 0.75 0.81 0.88 0.36 0.00 -
P/RPS 1.14 1.20 1.41 0.62 0.00 -
P/EPS 11.20 11.01 10.18 4.54 0.00 -
EY 8.93 9.08 9.82 22.00 0.00 -
DY 4.00 3.70 6.90 0.00 0.00 -
P/NAPS 0.89 1.00 1.17 0.55 0.00 -

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