[RGB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 27.03%
YoY- 53.1%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 215,380 187,550 179,732 177,408 154,099 141,597 139,686 33.36%
PBT 33,279 32,262 33,500 35,324 27,916 25,684 24,484 22.63%
Tax -1,809 -78 -104 -20 -124 -84 -62 841.95%
NP 31,470 32,184 33,396 35,304 27,792 25,600 24,422 18.36%
-
NP to SH 31,470 32,184 33,396 35,304 27,792 25,600 24,414 18.38%
-
Tax Rate 5.44% 0.24% 0.31% 0.06% 0.44% 0.33% 0.25% -
Total Cost 183,910 155,366 146,336 142,104 126,307 115,997 115,264 36.42%
-
Net Worth 137,804 134,880 123,481 120,481 103,618 103,556 95,192 27.88%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,780 5,620 8,419 - 4,200 3,731 5,599 -9.98%
Div Payout % 15.19% 17.46% 25.21% - 15.11% 14.58% 22.94% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 137,804 134,880 123,481 120,481 103,618 103,556 95,192 27.88%
NOSH 281,233 281,001 280,638 280,190 280,049 279,883 279,977 0.29%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.61% 17.16% 18.58% 19.90% 18.04% 18.08% 17.48% -
ROE 22.84% 23.86% 27.05% 29.30% 26.82% 24.72% 25.65% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 76.58 66.74 64.04 63.32 55.03 50.59 49.89 32.96%
EPS 11.19 11.45 11.90 12.60 9.93 9.15 8.72 18.03%
DPS 1.70 2.00 3.00 0.00 1.50 1.33 2.00 -10.24%
NAPS 0.49 0.48 0.44 0.43 0.37 0.37 0.34 27.50%
Adjusted Per Share Value based on latest NOSH - 280,190
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.91 12.11 11.61 11.46 9.95 9.15 9.02 33.37%
EPS 2.03 2.08 2.16 2.28 1.80 1.65 1.58 18.13%
DPS 0.31 0.36 0.54 0.00 0.27 0.24 0.36 -9.46%
NAPS 0.089 0.0871 0.0798 0.0778 0.0669 0.0669 0.0615 27.85%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.29 1.41 1.39 1.58 1.22 1.28 1.50 -
P/RPS 1.68 2.11 2.17 2.50 2.22 2.53 3.01 -32.13%
P/EPS 11.53 12.31 11.68 12.54 12.29 13.99 17.20 -23.34%
EY 8.67 8.12 8.56 7.97 8.13 7.15 5.81 30.49%
DY 1.32 1.42 2.16 0.00 1.23 1.04 1.33 -0.50%
P/NAPS 2.63 2.94 3.16 3.67 3.30 3.46 4.41 -29.08%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 22/08/06 25/05/06 27/02/06 17/11/05 16/08/05 -
Price 1.42 1.30 1.41 1.34 1.42 1.24 1.45 -
P/RPS 1.85 1.95 2.20 2.12 2.58 2.45 2.91 -26.00%
P/EPS 12.69 11.35 11.85 10.63 14.31 13.56 16.63 -16.45%
EY 7.88 8.81 8.44 9.40 6.99 7.38 6.01 19.73%
DY 1.20 1.54 2.13 0.00 1.06 1.08 1.38 -8.87%
P/NAPS 2.90 2.71 3.20 3.12 3.84 3.35 4.26 -22.56%

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