[RGB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -10.54%
YoY- 179.13%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 224,366 177,218 154,916 214,646 211,190 193,762 145,320 33.54%
PBT 26,333 25,532 21,360 19,696 22,650 19,908 7,128 138.78%
Tax -3,869 -3,508 -3,884 -1,540 -2,082 -1,588 -552 265.81%
NP 22,464 22,024 17,476 18,156 20,568 18,320 6,576 126.65%
-
NP to SH 22,137 21,772 17,308 18,526 20,709 18,504 6,876 117.87%
-
Tax Rate 14.69% 13.74% 18.18% 7.82% 9.19% 7.98% 7.74% -
Total Cost 201,902 155,194 137,440 196,490 190,622 175,442 138,744 28.38%
-
Net Worth 173,464 133,051 116,945 104,869 92,728 80,954 80,219 67.14%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 2,913 772 1,156 - -
Div Payout % - - - 15.72% 3.73% 6.25% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 173,464 133,051 116,945 104,869 92,728 80,954 80,219 67.14%
NOSH 1,239,029 1,209,555 1,169,459 1,165,220 1,159,104 1,156,499 1,145,999 5.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.01% 12.43% 11.28% 8.46% 9.74% 9.45% 4.53% -
ROE 12.76% 16.36% 14.80% 17.67% 22.33% 22.86% 8.57% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.11 14.65 13.25 18.42 18.22 16.75 12.68 26.79%
EPS 1.79 1.80 1.48 1.59 1.79 1.60 0.60 107.09%
DPS 0.00 0.00 0.00 0.25 0.07 0.10 0.00 -
NAPS 0.14 0.11 0.10 0.09 0.08 0.07 0.07 58.67%
Adjusted Per Share Value based on latest NOSH - 1,198,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.49 11.45 10.01 13.86 13.64 12.51 9.39 33.50%
EPS 1.43 1.41 1.12 1.20 1.34 1.20 0.44 119.25%
DPS 0.00 0.00 0.00 0.19 0.05 0.07 0.00 -
NAPS 0.112 0.0859 0.0755 0.0677 0.0599 0.0523 0.0518 67.13%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.14 0.14 0.16 0.135 0.16 0.11 0.105 -
P/RPS 0.77 0.96 1.21 0.73 0.88 0.66 0.83 -4.87%
P/EPS 7.84 7.78 10.81 8.49 8.96 6.87 17.50 -41.42%
EY 12.76 12.86 9.25 11.78 11.17 14.55 5.71 70.84%
DY 0.00 0.00 0.00 1.85 0.42 0.91 0.00 -
P/NAPS 1.00 1.27 1.60 1.50 2.00 1.57 1.50 -23.66%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 29/05/15 26/02/15 27/11/14 25/08/14 28/05/14 -
Price 0.18 0.105 0.165 0.175 0.145 0.13 0.11 -
P/RPS 0.99 0.72 1.25 0.95 0.80 0.78 0.87 8.98%
P/EPS 10.07 5.83 11.15 11.01 8.12 8.13 18.33 -32.89%
EY 9.93 17.14 8.97 9.09 12.32 12.31 5.45 49.12%
DY 0.00 0.00 0.00 1.43 0.46 0.77 0.00 -
P/NAPS 1.29 0.95 1.65 1.94 1.81 1.86 1.57 -12.26%

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