[RGB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -15.9%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 379,250 400,874 428,336 191,088 252,351 211,524 194,756 55.75%
PBT 35,165 38,406 31,140 26,844 40,374 40,488 38,110 -5.20%
Tax 274 -2,074 -814 -1,092 -9,676 -7,782 -8,036 -
NP 35,439 36,332 30,326 25,752 30,698 32,705 30,074 11.53%
-
NP to SH 35,173 35,988 30,000 25,464 30,278 32,276 29,674 11.96%
-
Tax Rate -0.78% 5.40% 2.61% 4.07% 23.97% 19.22% 21.09% -
Total Cost 343,811 364,542 398,010 165,336 221,653 178,818 164,682 63.12%
-
Net Worth 230,791 230,660 215,063 201,251 214,410 214,128 200,500 9.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,770 - - - 13,400 5,353 8,020 21.65%
Div Payout % 30.62% - - - 44.26% 16.59% 27.03% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 230,791 230,660 215,063 201,251 214,410 214,128 200,500 9.80%
NOSH 1,539,089 1,538,395 1,344,742 1,342,247 1,340,547 1,338,565 1,336,666 9.82%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.34% 9.06% 7.08% 13.48% 12.16% 15.46% 15.44% -
ROE 15.24% 15.60% 13.95% 12.65% 14.12% 15.07% 14.80% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.65 26.07 31.87 14.24 18.83 15.81 14.57 41.84%
EPS 2.29 2.35 2.24 1.88 2.27 2.41 2.22 2.08%
DPS 0.70 0.00 0.00 0.00 1.00 0.40 0.60 10.79%
NAPS 0.15 0.15 0.16 0.15 0.16 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,342,247
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.50 25.89 27.67 12.34 16.30 13.66 12.58 55.76%
EPS 2.27 2.32 1.94 1.64 1.96 2.08 1.92 11.77%
DPS 0.70 0.00 0.00 0.00 0.87 0.35 0.52 21.85%
NAPS 0.1491 0.149 0.1389 0.13 0.1385 0.1383 0.1295 9.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.19 0.23 0.24 0.25 0.28 0.28 0.28 -
P/RPS 0.77 0.88 0.75 1.76 1.49 1.77 1.92 -45.52%
P/EPS 8.31 9.83 10.75 13.17 12.39 11.61 12.61 -24.21%
EY 12.03 10.18 9.30 7.59 8.07 8.61 7.93 31.92%
DY 3.68 0.00 0.00 0.00 3.57 1.43 2.14 43.39%
P/NAPS 1.27 1.53 1.50 1.67 1.75 1.75 1.87 -22.68%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 26/11/18 29/08/18 28/05/18 27/02/18 29/11/17 29/08/17 -
Price 0.235 0.20 0.29 0.255 0.285 0.295 0.26 -
P/RPS 0.95 0.77 0.91 1.79 1.51 1.87 1.78 -34.12%
P/EPS 10.28 8.55 12.99 13.44 12.61 12.23 11.71 -8.29%
EY 9.73 11.70 7.70 7.44 7.93 8.18 8.54 9.06%
DY 2.98 0.00 0.00 0.00 3.51 1.36 2.31 18.44%
P/NAPS 1.57 1.33 1.81 1.70 1.78 1.84 1.73 -6.24%

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