NGGB | NEXTGREEN GLOBAL BERHAD
0.905 (-0.55%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
NGGB Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
NGGB Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 21.41 | 10.34 | 10.34 | 48.3% | 0.00 | 1.04 | 60.8% | 65.5% | 241.8% | 758.9% | ||||||||
| 31 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 13.32 | 3.02 | 3.02 | 22.7% | 0.00 | 0.31 | 56.2% | 20.9% | 38.0% | 167.5% | ||||||||
| 28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 30.41 | 7.37 | 4.88 | 16.0% | 0.00 | 0.57 | 162.7% | 2.9% | 119.8% | 55.7% | ||||||||
| 28 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 11.58 | 2.17 | 2.22 | 19.2% | 0.00 | 0.27 | 10.5% | 9.6% | 84.3% | 97.6% | ||||||||
| 30 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 12.93 | 1.18 | 1.20 | 9.3% | 0.00 | 0.15 | 17.4% | 3.1% | 6.5% | 170.6% | ||||||||
| 31 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 11.02 | 1.11 | 1.13 | 10.3% | 0.00 | 0.14 | 64.8% | 10.5% | 89.7% | 9.2% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 31.33 | 10.99 | 11.01 | 35.1% | 0.00 | 1.42 | 196.5% | 119.1% | 880.0% | 19.8% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 10.56 | 1.08 | 1.12 | 10.6% | 0.00 | 0.15 | 20.8% | 39.5% | 152.4% | 21.7% | ||||||||
| 29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 13.34 | 0.38 | 0.45 | 3.3% | 0.00 | 0.06 | 33.8% | 26.0% | 57.0% | 139.6% | ||||||||
| 26 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 9.97 | 1.04 | 1.04 | 10.4% | 0.00 | 0.13 | 30.3% | 7.6% | 88.7% | 153.9% | ||||||||
| 24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 14.30 | 9.23 | 9.19 | 64.3% | 0.00 | 1.32 | 18.1% | 92.0% | 540.7% | 710.5% | ||||||||
| 25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 17.46 | 1.33 | 1.43 | 8.2% | 0.00 | 0.21 | 64.8% | 6.0% | 227.6% | 74.7% | ||||||||
| 15 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 10.59 | -1.13 | -1.12 | -10.6% | 0.00 | -0.17 | 14.4% | 1659.5% | 375.5% | 12.1% | ||||||||
| 27 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 9.26 | 0.43 | 0.41 | 4.4% | 0.00 | 0.06 | 24.4% | 19.3% | 127.1% | 75.7% | ||||||||
| 29 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 7.45 | -1.56 | -1.50 | -20.2% | 0.00 | -0.27 | 54.8% | 41.3% | 126.6% | 0.0 | ||||||||
| 23 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 16.46 | 5.66 | 5.66 | 34.4% | 0.00 | 1.07 | 2635.1% | 463.9% | 543.0% | 289.8% | ||||||||
| 24 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 0.60 | -1.28 | -1.28 | -212.3% | 0.00 | -0.24 | 92.2% | 94.0% | 176.1% | 57.7% | ||||||||
| 29 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 7.76 | 1.35 | 1.68 | 21.6% | 0.00 | 0.26 | 38.8% | 98.5% | 0.0 | 3552.2% | ||||||||
| 28 Feb 20 | 31 Dec 19 | Other | 31 Dec 19 | 12.68 | -25.85 | 0.00 | 0.0% | 0.00 | -5.91 | 334.4% | 50.8% | 100.0% | 100.0% | ||||||||
| 25 Nov 19 | 30 Sep 19 | Other | 31 Dec 19 | 2.92 | -2.98 | -2.98 | -102.2% | 0.00 | -0.60 | 70.7% | 64.5% | 1.3% | 5838.5% | ||||||||
| 30 Aug 19 | 30 Jun 19 | Other | 30 Jun 19 | 9.98 | -3.02 | -3.02 | -30.3% | 0.00 | -0.63 | 155.2% | 15.1% | 6671.7% | 376.6% | ||||||||
| 27 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 3.91 | 0.05 | 0.05 | 1.2% | 0.00 | 0.01 | 53.5% | 55.4% | 58.9% | 58.9% | ||||||||
| 25 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 8.41 | 0.11 | 0.11 | 1.3% | 0.00 | 0.02 | 2.2% | 45.0% | 115.4% | 64.1% | ||||||||
| 22 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 8.23 | 0.05 | 0.05 | 0.6% | 0.00 | 0.11 | 30.0% | 133.3% | 95.2% | 101.6% | ||||||||
| 28 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 11.76 | 0.85 | 1.09 | 9.3% | 0.00 | 0.25 | 34.1% | 13.3% | 875.9% | 236.6% | ||||||||
| 21 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 8.77 | 0.11 | 0.11 | 1.3% | 0.00 | 0.03 | 51.1% | 152.3% | 64.1% | 102.8% | ||||||||
| 15 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 5.80 | 0.31 | 0.31 | 5.4% | 0.00 | 0.07 | 64.4% | 24.1% | 109.5% | 111.2% | ||||||||
| 28 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 3.53 | -3.29 | -3.29 | -93.1% | 0.00 | -0.76 | 66.0% | 47.1% | 310.6% | 38.6% | ||||||||
| 28 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 10.38 | -3.25 | -0.80 | -7.7% | 0.00 | -0.19 | 198.8% | 0.4% | 79.9% | 16.0% | ||||||||
| 26 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 3.47 | -3.97 | -3.97 | -114.4% | 0.00 | -0.92 | 25.6% | 52.9% | 42.1% | 348.5% | ||||||||
| 27 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 4.67 | -2.80 | -2.80 | -59.9% | 0.00 | -0.70 | 30.0% | 10.8% | 18.0% | 87.0% | ||||||||
| 15 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 6.68 | -2.37 | -2.37 | -35.5% | 0.00 | -0.60 | 35.9% | 6.0% | 148.9% | 1554.0% | ||||||||
| 25 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 10.42 | -0.59 | -0.95 | -9.1% | 0.00 | -0.24 | 41.2% | 29.8% | 7.5% | 1486.7% | ||||||||
| 23 May 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 7.38 | -0.94 | -0.89 | -12.0% | 0.00 | -0.23 | 75.0% | 50.3% | 40.7% | 146.8% | ||||||||
| 23 Feb 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 4.22 | -1.50 | -1.50 | -35.5% | 0.00 | -0.46 | 33.0% | 22.7% | 1017.2% | 125.2% | ||||||||
| 19 Nov 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 6.30 | 0.23 | 0.16 | 2.6% | 0.00 | 0.50 | 21.6% | 52.6% | 371.7% | 95.8% | ||||||||
| 26 Aug 15 | Q4 Jun 15 | 4 | 30 Jun 15 | 8.03 | -0.30 | -0.06 | -0.8% | 0.00 | -0.02 | 63.6% | 19.2% | 83.3% | 102.7% | ||||||||
| 18 May 15 | Q3 Mar 15 | 3 | 30 Jun 15 | 4.91 | -0.48 | -0.36 | -7.3% | 0.00 | -0.21 | 10.0% | 70.9% | 45.9% | 108.7% | ||||||||
| 25 Feb 15 | 31/12/14 | 2 | 30/06/15 | 5.45 | -0.87 | -0.66 | -12.2% | 0.00 | -0.86 | 58.9% | 74.8% | 117.2% | 135.4% |
NGGB Historical Dividends
NGGB Financial Ratios
| EPS | 2.02 sen |
| Trailing PE (Sector Median: 19.2) | 45.9 |
| PEG | 0.46 |
| Altman Z | 0.4 |
| Beaver | 0.02 |
| Current Ratio | 1.95 |
| Debt-Equity (DE) Ratio | 0.36 |
| FCF Yield | 0.27 % |
| Revenue QoQ | 60.76 % |
| Revenue YoY | 65.53% |
| Profit QoQ | 241.85 % |
| Profit YoY | 758.89 % |
| Profit Margin (Sector Median: 6.8) | 26.67 % |
| ROE (ROIC: 2.66) | 3.13 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
NGGB Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 19.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 6.8) | |
| ROE (ROIC: 2.65) | |
| Altman Z |
NGGB Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.38 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 10.34 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 137.82 |
| Expected Revenue (M) | 1416.44 |
| Expected Growth (%) | 57.0 |
NGGB Directors Share Purchases (Beta)
MISS LIM KAH YEN added 330000.0 units announced on 06 Jun 2023 at ~RM0.85
DATO' LIM THIAM HUAT added 330000.0 units announced on 06 Jun 2023 at ~RM0.85
MISS LIM KAH YEE added 330000.0 units announced on 06 Jun 2023 at ~RM0.85
DATO' SOHAIMI BIN SHAHADAN reduced 980000.0 units announced on 17 Feb 2023 at ~RM0.965
MISS LIM KAH YEN added 250000.0 units announced on 26 Jan 2023 at ~RM0.725
DATO' LIM THIAM HUAT added 250000.0 units announced on 26 Jan 2023 at ~RM0.725
MISS LIM KAH YEE added 250000.0 units announced on 26 Jan 2023 at ~RM0.725
MISS LIM KAH YEN added 265000.0 units announced on 10 Jan 2023 at ~RM0.75
DATO' LIM THIAM HUAT added 265000.0 units announced on 10 Jan 2023 at ~RM0.75
MISS LIM KAH YEE added 265000.0 units announced on 10 Jan 2023 at ~RM0.75
DATO' LIM THIAM HUAT added 100000.0 units announced on 29 Dec 2022 at ~RM0.735
MISS LIM KAH YEN added 100000.0 units announced on 29 Dec 2022 at ~RM0.735
MISS LIM KAH YEN added 270700.0 units announced on 05 Dec 2022 at ~RM0.75
DATO' LIM THIAM HUAT added 270700.0 units announced on 05 Dec 2022 at ~RM0.75
DATO' LIM THIAM HUAT added 254400.0 units announced on 01 Dec 2022 at ~RM0.74
MISS LIM KAH YEN added 254400.0 units announced on 01 Dec 2022 at ~RM0.74
DATO' LIM THIAM HUAT added 1169000.0 units announced on 11 Aug 2022 at ~RM0.79
MISS LIM KAH YEN added 1169000.0 units announced on 11 Aug 2022 at ~RM0.79
DATO' LIM THIAM HUAT added 118000.0 units announced on 30 Nov 2021 at ~RM0.935
MISS LIM KAH YEN added 300000.0 units announced on 08 Dec 2020 at ~RM0.395
DATO' LIM THIAM HUAT added 300000.0 units announced on 08 Dec 2020 at ~RM0.395
MISS LIM KAH YEN added 110000.0 units announced on 04 Dec 2020 at ~RM0.395
DATO' LIM THIAM HUAT added 110000.0 units announced on 04 Dec 2020 at ~RM0.395
MR TAN MENG CHAI added 150000.0 units announced on 27 Nov 2020 at ~RM0.405
MISS LIM KAH YEN added 408000.0 units announced on 25 Nov 2020 at ~RM0.395
DATO' LIM THIAM HUAT added 408000.0 units announced on 25 Nov 2020 at ~RM0.395
MADAM CHEW YUIT YOO added 30000.0 units announced on 25 Sep 2020 at ~RM0.41
NGGB Summary
Market Cap: 939 M.
Market Cap Class: Middlers
Number of Shares: 1037 M.
Adjusted Float: 81.9%.
Stock highly correlated with
SMTRACK (70%)
ASDION (67%)
MAA (65%)
TMCLIFE (64%)
NextGreen Global Berhad is an investment holding company and through its subsidiaries, the company are engaged in the printing and publishing of books and magazines, and manufacturing and trading of pulps and papers, fertilizers, animal feeds and related products from waste products. The company is also involved in property and construction, and utility and renewable energy in treatment of waste water, production and supply of biomass power and energy. NextGreen Global was founded in 1982 and is based in Kuala Lumpur, Malaysia.
Sectors: Trading & Services, Green Tech, Industrial Services, Industrial Products & Services
Code: 7241
Website: https://www.nextgreenglobal.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
NGGB Top Shareholdings
Updated on 11-Apr-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Dato' Gan Kong Hiok | 11.45% | 107.58 |
| Dato' Lim Thiam Huat | 10.53% | 98.95 |
| Kenanga Investors Berhad | 6.27% | 58.9 |
| Lembaga Kemajuan Tanah Persekutuan | 5.32% | 49.97 |
| Ling Siew Luan | 4.65% | 43.68 |
| Kenanga Islamic Investors Berhad | 4.4% | 41.33 |
| Kenanga Investors Sdn Bhd | 4.07% | 38.23 |
| Koperasi Sahabat Amanah Ikhtiar Malaysia Berhad | 3.3% | 31.0 |
| Hsc Green Holdings Sdn Bhd | 3.17% | 29.78 |
| Lim Kah Yen | 2.23% | 20.95 |
| Lim Thiam Huat | 1.91% | 17.94 |
| Esa bin Mohamed | 1.87% | 17.57 |
| Kenanga Islamic Absolute Return Fund | 1.82% | 17.1 |
| Dr Lim Kah Yen | 1.78% | 16.73 |
| Soong Chee Keong | 1.55% | 14.56 |
| Azmin Mustam Bin Abdul Karim | 1.45% | 13.62 |
| Yong Siew Chin | 1.02% | 9.58 |
| Su Ming Keat | 1.01% | 9.49 |
| Ng Lai Ping | 0.96% | 9.02 |
| Gan Eng Hian | 0.88% | 8.27 |
| Prakash A/L V P Menon | 0.87% | 8.17 |
| Pristine Acres Sdn Bhd | 0.85% | 7.98 |
| Lim Kah Yee | 0.48% | 4.56 |
| Dato' Mohd Yusof Bin Din | 0.23% | 2.14 |