[RGB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.56%
YoY- 52.39%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 187,550 179,732 177,408 154,099 141,597 139,686 143,676 19.42%
PBT 32,262 33,500 35,324 27,916 25,684 24,484 23,104 24.90%
Tax -78 -104 -20 -124 -84 -62 -44 46.42%
NP 32,184 33,396 35,304 27,792 25,600 24,422 23,060 24.86%
-
NP to SH 32,184 33,396 35,304 27,792 25,600 24,414 23,060 24.86%
-
Tax Rate 0.24% 0.31% 0.06% 0.44% 0.33% 0.25% 0.19% -
Total Cost 155,366 146,336 142,104 126,307 115,997 115,264 120,616 18.36%
-
Net Worth 134,880 123,481 120,481 103,618 103,556 95,192 92,351 28.69%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,620 8,419 - 4,200 3,731 5,599 - -
Div Payout % 17.46% 25.21% - 15.11% 14.58% 22.94% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 134,880 123,481 120,481 103,618 103,556 95,192 92,351 28.69%
NOSH 281,001 280,638 280,190 280,049 279,883 279,977 279,854 0.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.16% 18.58% 19.90% 18.04% 18.08% 17.48% 16.05% -
ROE 23.86% 27.05% 29.30% 26.82% 24.72% 25.65% 24.97% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 66.74 64.04 63.32 55.03 50.59 49.89 51.34 19.09%
EPS 11.45 11.90 12.60 9.93 9.15 8.72 8.24 24.49%
DPS 2.00 3.00 0.00 1.50 1.33 2.00 0.00 -
NAPS 0.48 0.44 0.43 0.37 0.37 0.34 0.33 28.34%
Adjusted Per Share Value based on latest NOSH - 280,378
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.21 11.70 11.55 10.03 9.22 9.10 9.36 19.36%
EPS 2.10 2.17 2.30 1.81 1.67 1.59 1.50 25.12%
DPS 0.37 0.55 0.00 0.27 0.24 0.36 0.00 -
NAPS 0.0878 0.0804 0.0785 0.0675 0.0674 0.062 0.0601 28.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.41 1.39 1.58 1.22 1.28 1.50 1.72 -
P/RPS 2.11 2.17 2.50 2.22 2.53 3.01 3.35 -26.50%
P/EPS 12.31 11.68 12.54 12.29 13.99 17.20 20.87 -29.64%
EY 8.12 8.56 7.97 8.13 7.15 5.81 4.79 42.12%
DY 1.42 2.16 0.00 1.23 1.04 1.33 0.00 -
P/NAPS 2.94 3.16 3.67 3.30 3.46 4.41 5.21 -31.68%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 22/08/06 25/05/06 27/02/06 17/11/05 16/08/05 26/05/05 -
Price 1.30 1.41 1.34 1.42 1.24 1.45 1.36 -
P/RPS 1.95 2.20 2.12 2.58 2.45 2.91 2.65 -18.47%
P/EPS 11.35 11.85 10.63 14.31 13.56 16.63 16.50 -22.05%
EY 8.81 8.44 9.40 6.99 7.38 6.01 6.06 28.30%
DY 1.54 2.13 0.00 1.06 1.08 1.38 0.00 -
P/NAPS 2.71 3.20 3.12 3.84 3.35 4.26 4.12 -24.34%

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