[RGB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 8.69%
YoY- 300.84%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 141,597 139,686 143,676 115,347 101,966 115,380 123,644 9.45%
PBT 25,684 24,484 23,104 18,449 16,902 20,120 22,020 10.79%
Tax -84 -62 -44 -211 -125 -1,064 -1,708 -86.55%
NP 25,600 24,422 23,060 18,238 16,777 19,056 20,312 16.66%
-
NP to SH 25,600 24,414 23,060 18,238 16,780 19,060 20,312 16.66%
-
Tax Rate 0.33% 0.25% 0.19% 1.14% 0.74% 5.29% 7.76% -
Total Cost 115,997 115,264 120,616 97,109 85,189 96,324 103,332 8.00%
-
Net Worth 103,556 95,192 92,351 86,847 81,283 78,482 71,754 27.67%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,731 5,599 - 2,801 - - - -
Div Payout % 14.58% 22.94% - 15.36% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 103,556 95,192 92,351 86,847 81,283 78,482 71,754 27.67%
NOSH 279,883 279,977 279,854 280,153 280,289 280,294 275,978 0.94%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.08% 17.48% 16.05% 15.81% 16.45% 16.52% 16.43% -
ROE 24.72% 25.65% 24.97% 21.00% 20.64% 24.29% 28.31% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 50.59 49.89 51.34 41.17 36.38 41.16 44.80 8.43%
EPS 9.15 8.72 8.24 6.50 5.99 6.80 7.36 15.60%
DPS 1.33 2.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.37 0.34 0.33 0.31 0.29 0.28 0.26 26.49%
Adjusted Per Share Value based on latest NOSH - 279,851
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.22 9.10 9.36 7.51 6.64 7.51 8.05 9.45%
EPS 1.67 1.59 1.50 1.19 1.09 1.24 1.32 16.95%
DPS 0.24 0.36 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.0674 0.062 0.0601 0.0566 0.0529 0.0511 0.0467 27.68%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.28 1.50 1.72 1.82 1.74 1.75 1.82 -
P/RPS 2.53 3.01 3.35 4.42 4.78 4.25 4.06 -27.02%
P/EPS 13.99 17.20 20.87 27.96 29.06 25.74 24.73 -31.57%
EY 7.15 5.81 4.79 3.58 3.44 3.89 4.04 46.26%
DY 1.04 1.33 0.00 0.55 0.00 0.00 0.00 -
P/NAPS 3.46 4.41 5.21 5.87 6.00 6.25 7.00 -37.45%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 17/11/05 16/08/05 26/05/05 22/02/05 29/11/04 26/08/04 25/05/04 -
Price 1.24 1.45 1.36 1.82 1.73 1.68 1.71 -
P/RPS 2.45 2.91 2.65 4.42 4.76 4.08 3.82 -25.60%
P/EPS 13.56 16.63 16.50 27.96 28.90 24.71 23.23 -30.13%
EY 7.38 6.01 6.06 3.58 3.46 4.05 4.30 43.30%
DY 1.08 1.38 0.00 0.55 0.00 0.00 0.00 -
P/NAPS 3.35 4.26 4.12 5.87 5.97 6.00 6.58 -36.21%

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