[RGB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 26.44%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 154,099 141,597 139,686 143,676 115,347 101,966 115,380 21.21%
PBT 27,916 25,684 24,484 23,104 18,449 16,902 20,120 24.32%
Tax -124 -84 -62 -44 -211 -125 -1,064 -76.04%
NP 27,792 25,600 24,422 23,060 18,238 16,777 19,056 28.51%
-
NP to SH 27,792 25,600 24,414 23,060 18,238 16,780 19,060 28.49%
-
Tax Rate 0.44% 0.33% 0.25% 0.19% 1.14% 0.74% 5.29% -
Total Cost 126,307 115,997 115,264 120,616 97,109 85,189 96,324 19.74%
-
Net Worth 103,618 103,556 95,192 92,351 86,847 81,283 78,482 20.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,200 3,731 5,599 - 2,801 - - -
Div Payout % 15.11% 14.58% 22.94% - 15.36% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 103,618 103,556 95,192 92,351 86,847 81,283 78,482 20.28%
NOSH 280,049 279,883 279,977 279,854 280,153 280,289 280,294 -0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.04% 18.08% 17.48% 16.05% 15.81% 16.45% 16.52% -
ROE 26.82% 24.72% 25.65% 24.97% 21.00% 20.64% 24.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 55.03 50.59 49.89 51.34 41.17 36.38 41.16 21.29%
EPS 9.93 9.15 8.72 8.24 6.50 5.99 6.80 28.62%
DPS 1.50 1.33 2.00 0.00 1.00 0.00 0.00 -
NAPS 0.37 0.37 0.34 0.33 0.31 0.29 0.28 20.35%
Adjusted Per Share Value based on latest NOSH - 279,854
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.03 9.22 9.10 9.36 7.51 6.64 7.51 21.21%
EPS 1.81 1.67 1.59 1.50 1.19 1.09 1.24 28.58%
DPS 0.27 0.24 0.36 0.00 0.18 0.00 0.00 -
NAPS 0.0675 0.0674 0.062 0.0601 0.0566 0.0529 0.0511 20.32%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.22 1.28 1.50 1.72 1.82 1.74 1.75 -
P/RPS 2.22 2.53 3.01 3.35 4.42 4.78 4.25 -35.06%
P/EPS 12.29 13.99 17.20 20.87 27.96 29.06 25.74 -38.82%
EY 8.13 7.15 5.81 4.79 3.58 3.44 3.89 63.24%
DY 1.23 1.04 1.33 0.00 0.55 0.00 0.00 -
P/NAPS 3.30 3.46 4.41 5.21 5.87 6.00 6.25 -34.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 16/08/05 26/05/05 22/02/05 29/11/04 26/08/04 -
Price 1.42 1.24 1.45 1.36 1.82 1.73 1.68 -
P/RPS 2.58 2.45 2.91 2.65 4.42 4.76 4.08 -26.26%
P/EPS 14.31 13.56 16.63 16.50 27.96 28.90 24.71 -30.45%
EY 6.99 7.38 6.01 6.06 3.58 3.46 4.05 43.74%
DY 1.06 1.08 1.38 0.00 0.55 0.00 0.00 -
P/NAPS 3.84 3.35 4.26 4.12 5.87 5.97 6.00 -25.67%

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