[RGB] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 17.81%
YoY- 1.1%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 208,704 379,250 400,874 428,336 191,088 252,351 211,524 -0.89%
PBT 28,652 35,165 38,406 31,140 26,844 40,374 40,488 -20.60%
Tax -1,136 274 -2,074 -814 -1,092 -9,676 -7,782 -72.30%
NP 27,516 35,439 36,332 30,326 25,752 30,698 32,705 -10.88%
-
NP to SH 26,880 35,173 35,988 30,000 25,464 30,278 32,276 -11.49%
-
Tax Rate 3.96% -0.78% 5.40% 2.61% 4.07% 23.97% 19.22% -
Total Cost 181,188 343,811 364,542 398,010 165,336 221,653 178,818 0.88%
-
Net Worth 230,932 230,791 230,660 215,063 201,251 214,410 214,128 5.17%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 10,770 - - - 13,400 5,353 -
Div Payout % - 30.62% - - - 44.26% 16.59% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 230,932 230,791 230,660 215,063 201,251 214,410 214,128 5.17%
NOSH 1,540,575 1,539,089 1,538,395 1,344,742 1,342,247 1,340,547 1,338,565 9.83%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 13.18% 9.34% 9.06% 7.08% 13.48% 12.16% 15.46% -
ROE 11.64% 15.24% 15.60% 13.95% 12.65% 14.12% 15.07% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.56 24.65 26.07 31.87 14.24 18.83 15.81 -9.73%
EPS 1.76 2.29 2.35 2.24 1.88 2.27 2.41 -18.91%
DPS 0.00 0.70 0.00 0.00 0.00 1.00 0.40 -
NAPS 0.15 0.15 0.15 0.16 0.15 0.16 0.16 -4.21%
Adjusted Per Share Value based on latest NOSH - 1,344,742
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.59 24.69 26.10 27.89 12.44 16.43 13.77 -0.87%
EPS 1.75 2.29 2.34 1.95 1.66 1.97 2.10 -11.45%
DPS 0.00 0.70 0.00 0.00 0.00 0.87 0.35 -
NAPS 0.1504 0.1503 0.1502 0.14 0.131 0.1396 0.1394 5.19%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.21 0.19 0.23 0.24 0.25 0.28 0.28 -
P/RPS 1.55 0.77 0.88 0.75 1.76 1.49 1.77 -8.47%
P/EPS 12.03 8.31 9.83 10.75 13.17 12.39 11.61 2.39%
EY 8.31 12.03 10.18 9.30 7.59 8.07 8.61 -2.33%
DY 0.00 3.68 0.00 0.00 0.00 3.57 1.43 -
P/NAPS 1.40 1.27 1.53 1.50 1.67 1.75 1.75 -13.83%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 26/02/19 26/11/18 29/08/18 28/05/18 27/02/18 29/11/17 -
Price 0.195 0.235 0.20 0.29 0.255 0.285 0.295 -
P/RPS 1.44 0.95 0.77 0.91 1.79 1.51 1.87 -16.00%
P/EPS 11.17 10.28 8.55 12.99 13.44 12.61 12.23 -5.87%
EY 8.95 9.73 11.70 7.70 7.44 7.93 8.18 6.18%
DY 0.00 2.98 0.00 0.00 0.00 3.51 1.36 -
P/NAPS 1.30 1.57 1.33 1.81 1.70 1.78 1.84 -20.69%

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