[RGB] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 25.79%
YoY- 17.66%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 224,360 233,006 224,366 177,218 154,916 214,646 211,190 4.11%
PBT 29,780 25,111 26,333 25,532 21,360 19,696 22,650 19.99%
Tax -5,564 -3,822 -3,869 -3,508 -3,884 -1,540 -2,082 92.46%
NP 24,216 21,289 22,464 22,024 17,476 18,156 20,568 11.48%
-
NP to SH 23,720 20,863 22,137 21,772 17,308 18,526 20,709 9.46%
-
Tax Rate 18.68% 15.22% 14.69% 13.74% 18.18% 7.82% 9.19% -
Total Cost 200,144 211,717 201,902 155,194 137,440 196,490 190,622 3.29%
-
Net Worth 171,311 163,384 173,464 133,051 116,945 104,869 92,728 50.50%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 6,284 - - - 2,913 772 -
Div Payout % - 30.12% - - - 15.72% 3.73% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 171,311 163,384 173,464 133,051 116,945 104,869 92,728 50.50%
NOSH 1,317,777 1,256,807 1,239,029 1,209,555 1,169,459 1,165,220 1,159,104 8.92%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.79% 9.14% 10.01% 12.43% 11.28% 8.46% 9.74% -
ROE 13.85% 12.77% 12.76% 16.36% 14.80% 17.67% 22.33% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.03 18.54 18.11 14.65 13.25 18.42 18.22 -4.39%
EPS 1.80 1.66 1.79 1.80 1.48 1.59 1.79 0.37%
DPS 0.00 0.50 0.00 0.00 0.00 0.25 0.07 -
NAPS 0.13 0.13 0.14 0.11 0.10 0.09 0.08 38.17%
Adjusted Per Share Value based on latest NOSH - 1,237,547
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.61 15.17 14.61 11.54 10.09 13.98 13.75 4.12%
EPS 1.54 1.36 1.44 1.42 1.13 1.21 1.35 9.16%
DPS 0.00 0.41 0.00 0.00 0.00 0.19 0.05 -
NAPS 0.1115 0.1064 0.113 0.0866 0.0761 0.0683 0.0604 50.42%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.155 0.18 0.14 0.14 0.16 0.135 0.16 -
P/RPS 0.91 0.97 0.77 0.96 1.21 0.73 0.88 2.25%
P/EPS 8.61 10.84 7.84 7.78 10.81 8.49 8.96 -2.61%
EY 11.61 9.22 12.76 12.86 9.25 11.78 11.17 2.60%
DY 0.00 2.78 0.00 0.00 0.00 1.85 0.42 -
P/NAPS 1.19 1.38 1.00 1.27 1.60 1.50 2.00 -29.23%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 23/02/16 23/11/15 28/08/15 29/05/15 26/02/15 27/11/14 -
Price 0.155 0.165 0.18 0.105 0.165 0.175 0.145 -
P/RPS 0.91 0.89 0.99 0.72 1.25 0.95 0.80 8.95%
P/EPS 8.61 9.94 10.07 5.83 11.15 11.01 8.12 3.97%
EY 11.61 10.06 9.93 17.14 8.97 9.09 12.32 -3.87%
DY 0.00 3.03 0.00 0.00 0.00 1.43 0.46 -
P/NAPS 1.19 1.27 1.29 0.95 1.65 1.94 1.81 -24.37%

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