[RGB] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 8.77%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 428,336 191,088 252,351 211,524 194,756 150,784 253,504 41.99%
PBT 31,140 26,844 40,374 40,488 38,110 29,596 30,994 0.31%
Tax -814 -1,092 -9,676 -7,782 -8,036 -4,604 -5,693 -72.75%
NP 30,326 25,752 30,698 32,705 30,074 24,992 25,301 12.87%
-
NP to SH 30,000 25,464 30,278 32,276 29,674 24,784 24,853 13.40%
-
Tax Rate 2.61% 4.07% 23.97% 19.22% 21.09% 15.56% 18.37% -
Total Cost 398,010 165,336 221,653 178,818 164,682 125,792 228,203 45.04%
-
Net Worth 215,063 201,251 214,410 214,128 200,500 210,927 197,246 5.95%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 13,400 5,353 8,020 15,819 3,944 -
Div Payout % - - 44.26% 16.59% 27.03% 63.83% 15.87% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 215,063 201,251 214,410 214,128 200,500 210,927 197,246 5.95%
NOSH 1,344,742 1,342,247 1,340,547 1,338,565 1,336,666 1,318,297 1,314,973 1.50%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.08% 13.48% 12.16% 15.46% 15.44% 16.57% 9.98% -
ROE 13.95% 12.65% 14.12% 15.07% 14.80% 11.75% 12.60% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 31.87 14.24 18.83 15.81 14.57 11.44 19.28 39.93%
EPS 2.24 1.88 2.27 2.41 2.22 1.88 1.89 12.02%
DPS 0.00 0.00 1.00 0.40 0.60 1.20 0.30 -
NAPS 0.16 0.15 0.16 0.16 0.15 0.16 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 1,338,565
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.89 12.44 16.43 13.77 12.68 9.82 16.51 41.97%
EPS 1.95 1.66 1.97 2.10 1.93 1.61 1.62 13.19%
DPS 0.00 0.00 0.87 0.35 0.52 1.03 0.26 -
NAPS 0.14 0.131 0.1396 0.1394 0.1306 0.1373 0.1284 5.95%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.24 0.25 0.28 0.28 0.28 0.285 0.28 -
P/RPS 0.75 1.76 1.49 1.77 1.92 2.49 1.45 -35.64%
P/EPS 10.75 13.17 12.39 11.61 12.61 15.16 14.81 -19.28%
EY 9.30 7.59 8.07 8.61 7.93 6.60 6.75 23.89%
DY 0.00 0.00 3.57 1.43 2.14 4.21 1.07 -
P/NAPS 1.50 1.67 1.75 1.75 1.87 1.78 1.87 -13.70%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 27/02/18 29/11/17 29/08/17 29/05/17 22/02/17 -
Price 0.29 0.255 0.285 0.295 0.26 0.295 0.33 -
P/RPS 0.91 1.79 1.51 1.87 1.78 2.58 1.71 -34.40%
P/EPS 12.99 13.44 12.61 12.23 11.71 15.69 17.46 -17.93%
EY 7.70 7.44 7.93 8.18 8.54 6.37 5.73 21.84%
DY 0.00 0.00 3.51 1.36 2.31 4.07 0.91 -
P/NAPS 1.81 1.70 1.78 1.84 1.73 1.84 2.20 -12.22%

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