T-O (am): 0.000 (08:59:00)
Last updated: 17:00
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) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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% |
EPS | 1.5 sen |
Trailing PE (Sector Median: 16.4) | 50.7 |
PEG | 0.51 |
Altman Z | 0.5 |
Beaver | 0.061 |
Current Ratio | 2.56 |
Debt-Equity (DE) Ratio | 0.4 |
FCF Yield | -8.36 % |
Revenue QoQ | -20.83 % |
Revenue YoY | -39.49% |
Profit QoQ | 152.36 % |
Profit YoY | -21.69 % |
Profit Margin (Sector Median: 7.0) | 24.48 % |
ROE (ROIC: 3.77) | 4.48 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 16.4) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 7.0) | |
ROE (ROIC: 3.77) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.34 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 1.12 |
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 |
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
Market Cap: 598 M.
Number of Shares: 792 M.
Adjusted Float: 71.1%.
Stock highly correlated with
DKSH (86%)
RGTBHD (79%)
3A (76%)
AYS (75%)
Sectors: Trading & Services, Green Tech, Industrial Services, Industrial Products & Services
Code: 7241
Website: https://www.nextgreenglobal.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2022
Shareholder | Value (M) |
---|---|
Kenanga Investors Bhd | 91.25 |
Dato' Gan Kong Hiok | 89.45 |
Dato' Lim Thiam Huat | 43.18 |
Lembaga Kemajuan Tanah Persekutuan | 33.13 |
Ling Siew Luan | 29.0 |
Koperasi Sahabat Amanah Ikhtiar Malaysia Bhd | 20.58 |
Lim Kah Yen | 13.02 |
Esa bin Mohamed | 11.28 |
Lim Thiam Huat | 10.11 |
Soong Chee Keong | 7.56 |
Yong Siew Chin | 6.63 |
HSC Greeen Holdings Sdn Bhd | 6.39 |
Su Ming Keat | 6.28 |
Ng Lai Ping | 5.99 |
Gan Eng Hian | 5.41 |
Pristine Acres Sdn Bhd | 5.29 |
GA Skylight Bhd | 4.59 |
Tan Siew Chong | 3.78 |