[RGB] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 20.38%
YoY- -7.18%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 183,720 309,732 351,097 291,961 214,678 208,704 379,250 -38.34%
PBT -19,654 18,376 42,841 35,380 29,270 28,652 35,165 -
Tax -1,136 -3,660 -2,666 -1,450 -1,022 -1,136 274 -
NP -20,790 14,716 40,175 33,929 28,248 27,516 35,439 -
-
NP to SH -20,858 14,400 39,766 33,404 27,748 26,880 35,173 -
-
Tax Rate - 19.92% 6.22% 4.10% 3.49% 3.96% -0.78% -
Total Cost 204,510 295,016 310,922 258,032 186,430 181,188 343,811 -29.29%
-
Net Worth 262,388 278,684 263,188 247,456 24,658,192 230,932 230,791 8.93%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 4,644 - - - 10,770 -
Div Payout % - - 11.68% - - - 30.62% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 262,388 278,684 263,188 247,456 24,658,192 230,932 230,791 8.93%
NOSH 1,548,245 1,548,245 1,548,245 1,547,942 1,546,243 1,540,575 1,539,089 0.39%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -11.32% 4.75% 11.44% 11.62% 13.16% 13.18% 9.34% -
ROE -7.95% 5.17% 15.11% 13.50% 0.11% 11.64% 15.24% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.90 20.01 22.68 18.88 13.93 13.56 24.65 -38.48%
EPS -0.80 0.92 2.58 2.16 1.80 1.76 2.29 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.70 -
NAPS 0.17 0.18 0.17 0.16 16.00 0.15 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 1,547,942
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.87 20.01 22.68 18.86 13.87 13.48 24.50 -38.34%
EPS -1.35 0.92 2.57 2.16 1.79 1.74 2.27 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.70 -
NAPS 0.1695 0.18 0.17 0.1598 15.9265 0.1492 0.1491 8.93%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.14 0.125 0.175 0.175 0.205 0.21 0.19 -
P/RPS 1.18 0.62 0.77 0.93 1.47 1.55 0.77 32.95%
P/EPS -10.36 13.44 6.81 8.10 11.39 12.03 8.31 -
EY -9.65 7.44 14.68 12.34 8.78 8.31 12.03 -
DY 0.00 0.00 1.71 0.00 0.00 0.00 3.68 -
P/NAPS 0.82 0.69 1.03 1.09 0.01 1.40 1.27 -25.31%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 30/06/20 27/02/20 28/11/19 30/08/19 30/05/19 26/02/19 -
Price 0.145 0.14 0.20 0.17 0.195 0.195 0.235 -
P/RPS 1.22 0.70 0.88 0.90 1.40 1.44 0.95 18.16%
P/EPS -10.73 15.05 7.79 7.87 10.83 11.17 10.28 -
EY -9.32 6.64 12.84 12.70 9.23 8.95 9.73 -
DY 0.00 0.00 1.50 0.00 0.00 0.00 2.98 -
P/NAPS 0.85 0.78 1.18 1.06 0.01 1.30 1.57 -33.59%

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