[NGGB] YoY TTM Result on 31-Mar-2023 [#1]

Stock
[NGGB] NEXTGREEN GLOBAL BERHAD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 0.7%
YoY- 30.09%
Quarter Report
Latest QR
Upcoming QR
NGGB's Result
NGGB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
Revenue 68,241 66,251 52,318 33,775 33,347 32,310 22,053 18.96%
PBT 13,737 13,559 10,469 3,259 -30,508 1,059 -13,302 -
Tax -2,539 -12 -17 -11 -1,307 244 2,447 -
NP 11,198 13,547 10,452 3,248 -31,815 1,303 -10,855 -
-
NP to SH 11,325 13,704 10,534 3,287 -31,487 1,303 -10,855 -
-
Tax Rate 18.48% 0.09% 0.16% 0.34% - -23.04% - -
Total Cost 57,043 52,704 41,866 30,527 65,162 31,007 32,908 8.82%
-
Net Worth 349,820 281,025 253,490 164,049 114,399 138,869 112,171 19.10%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
Net Worth 349,820 281,025 253,490 164,049 114,399 138,869 112,171 19.10%
NOSH 995,733 825,733 769,828 684,291 531,666 479,666 458,366 12.66%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
NP Margin 16.41% 20.45% 19.98% 9.62% -95.41% 4.03% -49.22% -
ROE 3.24% 4.88% 4.16% 2.00% -27.52% 0.94% -9.68% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
RPS 7.02 8.25 6.81 5.35 6.41 6.98 5.11 5.00%
EPS 1.17 1.71 1.37 0.52 -6.06 0.28 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.33 0.26 0.22 0.30 0.26 5.13%
Adjusted Per Share Value based on latest NOSH - 825,733
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
RPS 6.57 6.38 5.04 3.25 3.21 3.11 2.12 18.99%
EPS 1.09 1.32 1.01 0.32 -3.03 0.13 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.337 0.2707 0.2442 0.158 0.1102 0.1338 0.1081 19.10%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/09/17 -
Price 0.935 0.99 0.915 0.505 0.175 0.48 0.40 -
P/RPS 13.31 12.00 13.43 9.43 2.73 6.88 7.83 8.49%
P/EPS 80.23 58.01 66.72 96.94 -2.89 170.52 -15.90 -
EY 1.25 1.72 1.50 1.03 -34.60 0.59 -6.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.83 2.77 1.94 0.80 1.60 1.54 8.38%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
Date 31/05/24 31/05/23 26/05/22 27/05/21 29/06/20 27/05/19 28/11/17 -
Price 0.865 0.85 0.875 0.60 0.28 0.38 0.38 -
P/RPS 12.32 10.30 12.85 11.21 4.37 5.44 7.43 8.08%
P/EPS 74.22 49.80 63.81 115.17 -4.62 135.00 -15.10 -
EY 1.35 2.01 1.57 0.87 -21.63 0.74 -6.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.43 2.65 2.31 1.27 1.27 1.46 7.94%

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