[RGB] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 63.15%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 214,168 47,772 252,351 158,643 97,378 37,696 253,504 -10.66%
PBT 15,570 6,711 40,374 30,366 19,055 7,399 30,994 -36.88%
Tax -407 -273 -9,676 -5,837 -4,018 -1,151 -5,693 -82.85%
NP 15,163 6,438 30,698 24,529 15,037 6,248 25,301 -28.98%
-
NP to SH 15,000 6,366 30,278 24,207 14,837 6,196 24,853 -28.64%
-
Tax Rate 2.61% 4.07% 23.97% 19.22% 21.09% 15.56% 18.37% -
Total Cost 199,005 41,334 221,653 134,114 82,341 31,448 228,203 -8.74%
-
Net Worth 215,063 201,251 214,410 214,128 200,500 210,927 197,246 5.95%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 13,400 4,014 4,010 3,954 3,944 -
Div Payout % - - 44.26% 16.59% 27.03% 63.83% 15.87% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 215,063 201,251 214,410 214,128 200,500 210,927 197,246 5.95%
NOSH 1,344,742 1,342,247 1,340,547 1,338,565 1,336,666 1,318,297 1,314,973 1.50%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.08% 13.48% 12.16% 15.46% 15.44% 16.57% 9.98% -
ROE 6.97% 3.16% 14.12% 11.30% 7.40% 2.94% 12.60% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 15.93 3.56 18.83 11.85 7.29 2.86 19.28 -11.97%
EPS 1.12 0.47 2.27 1.81 1.11 0.47 1.89 -29.51%
DPS 0.00 0.00 1.00 0.30 0.30 0.30 0.30 -
NAPS 0.16 0.15 0.16 0.16 0.15 0.16 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 1,338,565
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.83 3.09 16.30 10.25 6.29 2.43 16.37 -10.65%
EPS 0.97 0.41 1.96 1.56 0.96 0.40 1.61 -28.73%
DPS 0.00 0.00 0.87 0.26 0.26 0.26 0.25 -
NAPS 0.1389 0.13 0.1385 0.1383 0.1295 0.1362 0.1274 5.94%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.24 0.25 0.28 0.28 0.28 0.285 0.28 -
P/RPS 1.51 7.02 1.49 2.36 3.84 9.97 1.45 2.74%
P/EPS 21.51 52.69 12.39 15.48 25.23 60.64 14.81 28.33%
EY 4.65 1.90 8.07 6.46 3.96 1.65 6.75 -22.05%
DY 0.00 0.00 3.57 1.07 1.07 1.05 1.07 -
P/NAPS 1.50 1.67 1.75 1.75 1.87 1.78 1.87 -13.70%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 27/02/18 29/11/17 29/08/17 29/05/17 22/02/17 -
Price 0.29 0.255 0.285 0.295 0.26 0.295 0.33 -
P/RPS 1.82 7.16 1.51 2.49 3.57 10.32 1.71 4.25%
P/EPS 25.99 53.74 12.61 16.31 23.42 62.77 17.46 30.46%
EY 3.85 1.86 7.93 6.13 4.27 1.59 5.73 -23.34%
DY 0.00 0.00 3.51 1.02 1.15 1.02 0.91 -
P/NAPS 1.81 1.70 1.78 1.84 1.73 1.84 2.20 -12.22%

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