[RGB] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -5.76%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 278,178 228,174 224,360 233,006 224,366 177,218 154,916 47.57%
PBT 35,866 32,160 29,780 25,111 26,333 25,532 21,360 41.13%
Tax -5,722 -5,862 -5,564 -3,822 -3,869 -3,508 -3,884 29.38%
NP 30,144 26,298 24,216 21,289 22,464 22,024 17,476 43.68%
-
NP to SH 29,648 25,818 23,720 20,863 22,137 21,772 17,308 43.02%
-
Tax Rate 15.95% 18.23% 18.68% 15.22% 14.69% 13.74% 18.18% -
Total Cost 248,034 201,876 200,144 211,717 201,902 155,194 137,440 48.06%
-
Net Worth 184,203 171,241 171,311 163,384 173,464 133,051 116,945 35.26%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 6,284 - - - -
Div Payout % - - - 30.12% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 184,203 171,241 171,311 163,384 173,464 133,051 116,945 35.26%
NOSH 1,315,739 1,317,244 1,317,777 1,256,807 1,239,029 1,209,555 1,169,459 8.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.84% 11.53% 10.79% 9.14% 10.01% 12.43% 11.28% -
ROE 16.10% 15.08% 13.85% 12.77% 12.76% 16.36% 14.80% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.14 17.32 17.03 18.54 18.11 14.65 13.25 36.42%
EPS 2.25 1.96 1.80 1.66 1.79 1.80 1.48 32.11%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.14 0.11 0.10 25.06%
Adjusted Per Share Value based on latest NOSH - 1,290,909
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.97 14.74 14.49 15.05 14.49 11.45 10.01 47.55%
EPS 1.91 1.67 1.53 1.35 1.43 1.41 1.12 42.60%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.119 0.1106 0.1106 0.1055 0.112 0.0859 0.0755 35.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.175 0.165 0.155 0.18 0.14 0.14 0.16 -
P/RPS 0.83 0.95 0.91 0.97 0.77 0.96 1.21 -22.16%
P/EPS 7.77 8.42 8.61 10.84 7.84 7.78 10.81 -19.71%
EY 12.88 11.88 11.61 9.22 12.76 12.86 9.25 24.61%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.25 1.27 1.19 1.38 1.00 1.27 1.60 -15.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 26/05/16 23/02/16 23/11/15 28/08/15 29/05/15 -
Price 0.24 0.175 0.155 0.165 0.18 0.105 0.165 -
P/RPS 1.14 1.01 0.91 0.89 0.99 0.72 1.25 -5.94%
P/EPS 10.65 8.93 8.61 9.94 10.07 5.83 11.15 -3.00%
EY 9.39 11.20 11.61 10.06 9.93 17.14 8.97 3.08%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 1.71 1.35 1.19 1.27 1.29 0.95 1.65 2.40%

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