[NGGB] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 10.09%
YoY- -16.03%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 71,519 55,228 47,325 48,745 45,689 46,539 18,989 24.70%
PBT 11,443 7,022 7,037 6,765 7,990 7,731 4,221 18.06%
Tax -2,737 -1,853 -2,207 -1,452 -1,663 -1,404 -785 23.11%
NP 8,706 5,169 4,830 5,313 6,327 6,327 3,436 16.74%
-
NP to SH 8,706 5,169 4,830 5,313 6,327 6,327 3,436 16.74%
-
Tax Rate 23.92% 26.39% 31.36% 21.46% 20.81% 18.16% 18.60% -
Total Cost 62,813 50,059 42,495 43,432 39,362 40,212 15,553 26.16%
-
Net Worth 70,673 64,103 60,610 58,503 54,919 52,717 40,743 9.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,164 2,165 2,142 2,161 4,445 - - -
Div Payout % 24.87% 41.89% 44.37% 40.68% 70.26% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 70,673 64,103 60,610 58,503 54,919 52,717 40,743 9.60%
NOSH 72,115 72,026 72,155 72,226 73,225 79,874 69,056 0.72%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.17% 9.36% 10.21% 10.90% 13.85% 13.60% 18.09% -
ROE 12.32% 8.06% 7.97% 9.08% 11.52% 12.00% 8.43% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 99.17 76.68 65.59 67.49 62.39 58.26 27.50 23.81%
EPS 12.07 7.18 6.69 7.36 8.64 7.92 4.98 15.88%
DPS 3.00 3.00 3.00 3.00 6.07 0.00 0.00 -
NAPS 0.98 0.89 0.84 0.81 0.75 0.66 0.59 8.81%
Adjusted Per Share Value based on latest NOSH - 72,226
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.89 5.32 4.56 4.70 4.40 4.48 1.83 24.70%
EPS 0.84 0.50 0.47 0.51 0.61 0.61 0.33 16.83%
DPS 0.21 0.21 0.21 0.21 0.43 0.00 0.00 -
NAPS 0.0681 0.0618 0.0584 0.0564 0.0529 0.0508 0.0393 9.58%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.40 0.77 0.76 0.83 0.82 0.38 0.51 -
P/RPS 1.41 1.00 1.16 1.23 1.31 0.65 1.85 -4.42%
P/EPS 11.60 10.73 11.35 11.28 9.49 4.80 10.25 2.08%
EY 8.62 9.32 8.81 8.86 10.54 20.85 9.76 -2.04%
DY 2.14 3.90 3.95 3.61 7.40 0.00 0.00 -
P/NAPS 1.43 0.87 0.90 1.02 1.09 0.58 0.86 8.83%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 19/02/13 27/02/12 18/02/11 24/02/10 25/02/09 - -
Price 1.37 0.77 0.75 0.81 0.88 0.36 0.00 -
P/RPS 1.38 1.00 1.14 1.20 1.41 0.62 0.00 -
P/EPS 11.35 10.73 11.20 11.01 10.18 4.54 0.00 -
EY 8.81 9.32 8.93 9.08 9.82 22.00 0.00 -
DY 2.19 3.90 4.00 3.70 6.90 0.00 0.00 -
P/NAPS 1.40 0.87 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