[RGB] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -2.26%
YoY- 16.17%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 291,961 214,678 208,704 379,250 400,874 428,336 191,088 32.62%
PBT 35,380 29,270 28,652 35,165 38,406 31,140 26,844 20.18%
Tax -1,450 -1,022 -1,136 274 -2,074 -814 -1,092 20.78%
NP 33,929 28,248 27,516 35,439 36,332 30,326 25,752 20.16%
-
NP to SH 33,404 27,748 26,880 35,173 35,988 30,000 25,464 19.81%
-
Tax Rate 4.10% 3.49% 3.96% -0.78% 5.40% 2.61% 4.07% -
Total Cost 258,032 186,430 181,188 343,811 364,542 398,010 165,336 34.50%
-
Net Worth 247,456 24,658,192 230,932 230,791 230,660 215,063 201,251 14.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 10,770 - - - -
Div Payout % - - - 30.62% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 247,456 24,658,192 230,932 230,791 230,660 215,063 201,251 14.75%
NOSH 1,547,942 1,546,243 1,540,575 1,539,089 1,538,395 1,344,742 1,342,247 9.96%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.62% 13.16% 13.18% 9.34% 9.06% 7.08% 13.48% -
ROE 13.50% 0.11% 11.64% 15.24% 15.60% 13.95% 12.65% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.88 13.93 13.56 24.65 26.07 31.87 14.24 20.66%
EPS 2.16 1.80 1.76 2.29 2.35 2.24 1.88 9.68%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
NAPS 0.16 16.00 0.15 0.15 0.15 0.16 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 1,539,089
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.86 13.87 13.48 24.50 25.89 27.67 12.34 32.64%
EPS 2.16 1.79 1.74 2.27 2.32 1.94 1.64 20.13%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
NAPS 0.1598 15.9265 0.1492 0.1491 0.149 0.1389 0.13 14.73%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.175 0.205 0.21 0.19 0.23 0.24 0.25 -
P/RPS 0.93 1.47 1.55 0.77 0.88 0.75 1.76 -34.61%
P/EPS 8.10 11.39 12.03 8.31 9.83 10.75 13.17 -27.65%
EY 12.34 8.78 8.31 12.03 10.18 9.30 7.59 38.22%
DY 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
P/NAPS 1.09 0.01 1.40 1.27 1.53 1.50 1.67 -24.73%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 30/05/19 26/02/19 26/11/18 29/08/18 28/05/18 -
Price 0.17 0.195 0.195 0.235 0.20 0.29 0.255 -
P/RPS 0.90 1.40 1.44 0.95 0.77 0.91 1.79 -36.74%
P/EPS 7.87 10.83 11.17 10.28 8.55 12.99 13.44 -29.98%
EY 12.70 9.23 8.95 9.73 11.70 7.70 7.44 42.78%
DY 0.00 0.00 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 1.06 0.01 1.30 1.57 1.33 1.81 1.70 -26.99%

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