[RGB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 72.25%
YoY- 33.93%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 97,378 37,696 253,504 208,634 114,087 56,090 233,006 -44.13%
PBT 19,055 7,399 30,994 26,900 16,080 7,445 25,111 -16.81%
Tax -4,018 -1,151 -5,693 -4,292 -2,931 -1,391 -3,822 3.39%
NP 15,037 6,248 25,301 22,608 13,149 6,054 21,289 -20.70%
-
NP to SH 14,837 6,196 24,853 22,236 12,909 5,930 20,863 -20.34%
-
Tax Rate 21.09% 15.56% 18.37% 15.96% 18.23% 18.68% 15.22% -
Total Cost 82,341 31,448 228,203 186,026 100,938 50,036 211,717 -46.74%
-
Net Worth 200,500 210,927 197,246 184,203 171,241 171,311 163,384 14.63%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 4,010 3,954 3,944 - - - 6,284 -25.89%
Div Payout % 27.03% 63.83% 15.87% - - - 30.12% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 200,500 210,927 197,246 184,203 171,241 171,311 163,384 14.63%
NOSH 1,336,666 1,318,297 1,314,973 1,315,739 1,317,244 1,317,777 1,256,807 4.19%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.44% 16.57% 9.98% 10.84% 11.53% 10.79% 9.14% -
ROE 7.40% 2.94% 12.60% 12.07% 7.54% 3.46% 12.77% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.29 2.86 19.28 15.86 8.66 4.26 18.54 -46.35%
EPS 1.11 0.47 1.89 1.69 0.98 0.45 1.66 -23.55%
DPS 0.30 0.30 0.30 0.00 0.00 0.00 0.50 -28.88%
NAPS 0.15 0.16 0.15 0.14 0.13 0.13 0.13 10.01%
Adjusted Per Share Value based on latest NOSH - 1,313,662
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.34 2.45 16.51 13.59 7.43 3.65 15.17 -44.13%
EPS 0.97 0.40 1.62 1.45 0.84 0.39 1.36 -20.18%
DPS 0.26 0.26 0.26 0.00 0.00 0.00 0.41 -26.20%
NAPS 0.1306 0.1373 0.1284 0.1199 0.1115 0.1115 0.1064 14.65%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.28 0.285 0.28 0.175 0.165 0.155 0.18 -
P/RPS 3.84 9.97 1.45 1.10 1.91 3.64 0.97 150.45%
P/EPS 25.23 60.64 14.81 10.36 16.84 34.44 10.84 75.71%
EY 3.96 1.65 6.75 9.66 5.94 2.90 9.22 -43.10%
DY 1.07 1.05 1.07 0.00 0.00 0.00 2.78 -47.11%
P/NAPS 1.87 1.78 1.87 1.25 1.27 1.19 1.38 22.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 22/02/17 29/11/16 26/08/16 26/05/16 23/02/16 -
Price 0.26 0.295 0.33 0.24 0.175 0.155 0.165 -
P/RPS 3.57 10.32 1.71 1.51 2.02 3.64 0.89 152.66%
P/EPS 23.42 62.77 17.46 14.20 17.86 34.44 9.94 77.15%
EY 4.27 1.59 5.73 7.04 5.60 2.90 10.06 -43.55%
DY 1.15 1.02 0.91 0.00 0.00 0.00 3.03 -47.61%
P/NAPS 1.73 1.84 2.20 1.71 1.35 1.19 1.27 22.90%

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