[RGB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -16.17%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 211,524 194,756 150,784 253,504 278,178 228,174 224,360 -3.84%
PBT 40,488 38,110 29,596 30,994 35,866 32,160 29,780 22.70%
Tax -7,782 -8,036 -4,604 -5,693 -5,722 -5,862 -5,564 25.03%
NP 32,705 30,074 24,992 25,301 30,144 26,298 24,216 22.15%
-
NP to SH 32,276 29,674 24,784 24,853 29,648 25,818 23,720 22.77%
-
Tax Rate 19.22% 21.09% 15.56% 18.37% 15.95% 18.23% 18.68% -
Total Cost 178,818 164,682 125,792 228,203 248,034 201,876 200,144 -7.22%
-
Net Worth 214,128 200,500 210,927 197,246 184,203 171,241 171,311 16.02%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,353 8,020 15,819 3,944 - - - -
Div Payout % 16.59% 27.03% 63.83% 15.87% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 214,128 200,500 210,927 197,246 184,203 171,241 171,311 16.02%
NOSH 1,338,565 1,336,666 1,318,297 1,314,973 1,315,739 1,317,244 1,317,777 1.04%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.46% 15.44% 16.57% 9.98% 10.84% 11.53% 10.79% -
ROE 15.07% 14.80% 11.75% 12.60% 16.10% 15.08% 13.85% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.81 14.57 11.44 19.28 21.14 17.32 17.03 -4.83%
EPS 2.41 2.22 1.88 1.89 2.25 1.96 1.80 21.45%
DPS 0.40 0.60 1.20 0.30 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.16 0.15 0.14 0.13 0.13 14.83%
Adjusted Per Share Value based on latest NOSH - 1,308,499
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.77 12.68 9.82 16.51 18.11 14.86 14.61 -3.86%
EPS 2.10 1.93 1.61 1.62 1.93 1.68 1.54 22.94%
DPS 0.35 0.52 1.03 0.26 0.00 0.00 0.00 -
NAPS 0.1394 0.1306 0.1373 0.1284 0.1199 0.1115 0.1115 16.03%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.28 0.28 0.285 0.28 0.175 0.165 0.155 -
P/RPS 1.77 1.92 2.49 1.45 0.83 0.95 0.91 55.75%
P/EPS 11.61 12.61 15.16 14.81 7.77 8.42 8.61 22.03%
EY 8.61 7.93 6.60 6.75 12.88 11.88 11.61 -18.05%
DY 1.43 2.14 4.21 1.07 0.00 0.00 0.00 -
P/NAPS 1.75 1.87 1.78 1.87 1.25 1.27 1.19 29.28%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 29/05/17 22/02/17 29/11/16 26/08/16 26/05/16 -
Price 0.295 0.26 0.295 0.33 0.24 0.175 0.155 -
P/RPS 1.87 1.78 2.58 1.71 1.14 1.01 0.91 61.56%
P/EPS 12.23 11.71 15.69 17.46 10.65 8.93 8.61 26.33%
EY 8.18 8.54 6.37 5.73 9.39 11.20 11.61 -20.80%
DY 1.36 2.31 4.07 0.91 0.00 0.00 0.00 -
P/NAPS 1.84 1.73 1.84 2.20 1.71 1.35 1.19 33.67%

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