[RGB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.86%
YoY- 52.56%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 179,732 177,408 154,099 141,597 139,686 143,676 115,347 34.51%
PBT 33,500 35,324 27,916 25,684 24,484 23,104 18,449 49.00%
Tax -104 -20 -124 -84 -62 -44 -211 -37.68%
NP 33,396 35,304 27,792 25,600 24,422 23,060 18,238 49.83%
-
NP to SH 33,396 35,304 27,792 25,600 24,414 23,060 18,238 49.83%
-
Tax Rate 0.31% 0.06% 0.44% 0.33% 0.25% 0.19% 1.14% -
Total Cost 146,336 142,104 126,307 115,997 115,264 120,616 97,109 31.53%
-
Net Worth 123,481 120,481 103,618 103,556 95,192 92,351 86,847 26.52%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 8,419 - 4,200 3,731 5,599 - 2,801 108.69%
Div Payout % 25.21% - 15.11% 14.58% 22.94% - 15.36% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 123,481 120,481 103,618 103,556 95,192 92,351 86,847 26.52%
NOSH 280,638 280,190 280,049 279,883 279,977 279,854 280,153 0.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.58% 19.90% 18.04% 18.08% 17.48% 16.05% 15.81% -
ROE 27.05% 29.30% 26.82% 24.72% 25.65% 24.97% 21.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 64.04 63.32 55.03 50.59 49.89 51.34 41.17 34.35%
EPS 11.90 12.60 9.93 9.15 8.72 8.24 6.50 49.82%
DPS 3.00 0.00 1.50 1.33 2.00 0.00 1.00 108.42%
NAPS 0.44 0.43 0.37 0.37 0.34 0.33 0.31 26.37%
Adjusted Per Share Value based on latest NOSH - 279,720
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.61 11.46 9.95 9.15 9.02 9.28 7.45 34.52%
EPS 2.16 2.28 1.80 1.65 1.58 1.49 1.18 49.80%
DPS 0.54 0.00 0.27 0.24 0.36 0.00 0.18 108.42%
NAPS 0.0798 0.0778 0.0669 0.0669 0.0615 0.0596 0.0561 26.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.39 1.58 1.22 1.28 1.50 1.72 1.82 -
P/RPS 2.17 2.50 2.22 2.53 3.01 3.35 4.42 -37.84%
P/EPS 11.68 12.54 12.29 13.99 17.20 20.87 27.96 -44.20%
EY 8.56 7.97 8.13 7.15 5.81 4.79 3.58 79.09%
DY 2.16 0.00 1.23 1.04 1.33 0.00 0.55 149.54%
P/NAPS 3.16 3.67 3.30 3.46 4.41 5.21 5.87 -33.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 25/05/06 27/02/06 17/11/05 16/08/05 26/05/05 22/02/05 -
Price 1.41 1.34 1.42 1.24 1.45 1.36 1.82 -
P/RPS 2.20 2.12 2.58 2.45 2.91 2.65 4.42 -37.27%
P/EPS 11.85 10.63 14.31 13.56 16.63 16.50 27.96 -43.66%
EY 8.44 9.40 6.99 7.38 6.01 6.06 3.58 77.41%
DY 2.13 0.00 1.06 1.08 1.38 0.00 0.55 147.22%
P/NAPS 3.20 3.12 3.84 3.35 4.26 4.12 5.87 -33.34%

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