[RGB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.63%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 272,056 235,588 215,380 187,550 179,732 177,408 154,099 46.22%
PBT 45,404 39,176 33,279 32,262 33,500 35,324 27,916 38.42%
Tax -1,288 -1,020 -1,809 -78 -104 -20 -124 378.10%
NP 44,116 38,156 31,470 32,184 33,396 35,304 27,792 36.19%
-
NP to SH 44,116 38,156 31,470 32,184 33,396 35,304 27,792 36.19%
-
Tax Rate 2.84% 2.60% 5.44% 0.24% 0.31% 0.06% 0.44% -
Total Cost 227,940 197,432 183,910 155,366 146,336 142,104 126,307 48.38%
-
Net Worth 163,074 148,068 137,804 134,880 123,481 120,481 103,618 35.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,780 5,620 8,419 - 4,200 -
Div Payout % - - 15.19% 17.46% 25.21% - 15.11% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 163,074 148,068 137,804 134,880 123,481 120,481 103,618 35.41%
NOSH 286,095 284,746 281,233 281,001 280,638 280,190 280,049 1.43%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.22% 16.20% 14.61% 17.16% 18.58% 19.90% 18.04% -
ROE 27.05% 25.77% 22.84% 23.86% 27.05% 29.30% 26.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 95.09 82.74 76.58 66.74 64.04 63.32 55.03 44.14%
EPS 15.42 13.40 11.19 11.45 11.90 12.60 9.93 34.20%
DPS 0.00 0.00 1.70 2.00 3.00 0.00 1.50 -
NAPS 0.57 0.52 0.49 0.48 0.44 0.43 0.37 33.49%
Adjusted Per Share Value based on latest NOSH - 281,818
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.71 15.34 14.02 12.21 11.70 11.55 10.03 46.23%
EPS 2.87 2.48 2.05 2.10 2.17 2.30 1.81 36.09%
DPS 0.00 0.00 0.31 0.37 0.55 0.00 0.27 -
NAPS 0.1062 0.0964 0.0897 0.0878 0.0804 0.0785 0.0675 35.38%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.75 1.65 1.29 1.41 1.39 1.58 1.22 -
P/RPS 1.84 1.99 1.68 2.11 2.17 2.50 2.22 -11.79%
P/EPS 11.35 12.31 11.53 12.31 11.68 12.54 12.29 -5.18%
EY 8.81 8.12 8.67 8.12 8.56 7.97 8.13 5.51%
DY 0.00 0.00 1.32 1.42 2.16 0.00 1.23 -
P/NAPS 3.07 3.17 2.63 2.94 3.16 3.67 3.30 -4.71%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 29/05/07 27/02/07 23/11/06 22/08/06 25/05/06 27/02/06 -
Price 1.63 1.66 1.42 1.30 1.41 1.34 1.42 -
P/RPS 1.71 2.01 1.85 1.95 2.20 2.12 2.58 -24.03%
P/EPS 10.57 12.39 12.69 11.35 11.85 10.63 14.31 -18.33%
EY 9.46 8.07 7.88 8.81 8.44 9.40 6.99 22.41%
DY 0.00 0.00 1.20 1.54 2.13 0.00 1.06 -
P/NAPS 2.86 3.19 2.90 2.71 3.20 3.12 3.84 -17.87%

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