[RGB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.59%
YoY- -1.19%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 211,190 193,762 145,320 139,635 141,166 130,118 125,796 41.21%
PBT 22,650 19,908 7,128 6,511 7,104 8,148 10,296 69.06%
Tax -2,082 -1,588 -552 -565 -585 -24 -20 2106.68%
NP 20,568 18,320 6,576 5,946 6,518 8,124 10,276 58.75%
-
NP to SH 20,709 18,504 6,876 6,637 6,956 8,542 10,372 58.49%
-
Tax Rate 9.19% 7.98% 7.74% 8.68% 8.23% 0.29% 0.19% -
Total Cost 190,622 175,442 138,744 133,689 134,648 121,994 115,520 39.59%
-
Net Worth 92,728 80,954 80,219 68,658 69,560 69,259 67,643 23.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 772 1,156 - 572 - - - -
Div Payout % 3.73% 6.25% - 8.62% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 92,728 80,954 80,219 68,658 69,560 69,259 67,643 23.37%
NOSH 1,159,104 1,156,499 1,145,999 1,144,310 1,159,333 1,154,324 1,127,391 1.86%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.74% 9.45% 4.53% 4.26% 4.62% 6.24% 8.17% -
ROE 22.33% 22.86% 8.57% 9.67% 10.00% 12.33% 15.33% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.22 16.75 12.68 12.20 12.18 11.27 11.16 38.60%
EPS 1.79 1.60 0.60 0.58 0.60 0.74 0.92 55.78%
DPS 0.07 0.10 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.06 0.06 0.06 0.06 21.12%
Adjusted Per Share Value based on latest NOSH - 1,183,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.64 12.51 9.39 9.02 9.12 8.40 8.13 41.14%
EPS 1.34 1.20 0.44 0.43 0.45 0.55 0.67 58.67%
DPS 0.05 0.07 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.0599 0.0523 0.0518 0.0443 0.0449 0.0447 0.0437 23.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.16 0.11 0.105 0.11 0.12 0.11 0.08 -
P/RPS 0.88 0.66 0.83 0.90 0.99 0.98 0.72 14.30%
P/EPS 8.96 6.87 17.50 18.97 20.00 14.86 8.70 1.98%
EY 11.17 14.55 5.71 5.27 5.00 6.73 11.50 -1.92%
DY 0.42 0.91 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 2.00 1.57 1.50 1.83 2.00 1.83 1.33 31.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 28/05/14 28/02/14 26/11/13 26/08/13 28/05/13 -
Price 0.145 0.13 0.11 0.115 0.13 0.13 0.125 -
P/RPS 0.80 0.78 0.87 0.94 1.07 1.15 1.12 -20.07%
P/EPS 8.12 8.13 18.33 19.83 21.67 17.57 13.59 -29.03%
EY 12.32 12.31 5.45 5.04 4.62 5.69 7.36 40.93%
DY 0.46 0.77 0.00 0.43 0.00 0.00 0.00 -
P/NAPS 1.81 1.86 1.57 1.92 2.17 2.17 2.08 -8.84%

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