[RGB] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 70.86%
YoY- 1447.75%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 210,111 707,821 599,187 428,821 95,163 272,473 152,704 23.68%
PBT 25,276 43,952 69,458 41,334 11,948 8,683 -3,709 -
Tax -3,271 -11,651 -6,687 -4,632 -1,570 -4,893 -1,172 98.10%
NP 22,005 32,301 62,771 36,702 10,378 3,790 -4,881 -
-
NP to SH 22,178 36,488 63,277 37,035 10,536 4,629 -4,695 -
-
Tax Rate 12.94% 26.51% 9.63% 11.21% 13.14% 56.35% - -
Total Cost 188,106 675,520 536,416 392,119 84,785 268,683 157,585 12.51%
-
Net Worth 261,945 261,945 308,170 292,762 246,536 231,455 231,519 8.57%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 9,245 30,817 9,245 - - - - -
Div Payout % 41.69% 84.46% 14.61% - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 261,945 261,945 308,170 292,762 246,536 231,455 231,519 8.57%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.47% 4.56% 10.48% 8.56% 10.91% 1.39% -3.20% -
ROE 8.47% 13.93% 20.53% 12.65% 4.27% 2.00% -2.03% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 13.64 45.94 38.89 27.83 6.18 17.66 9.89 23.87%
EPS 1.44 2.37 4.11 2.40 0.68 0.30 -0.30 -
DPS 0.60 2.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.20 0.19 0.16 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 13.57 45.72 38.70 27.70 6.15 17.60 9.86 23.70%
EPS 1.43 2.36 4.09 2.39 0.68 0.30 -0.30 -
DPS 0.60 1.99 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.1692 0.199 0.1891 0.1592 0.1495 0.1495 8.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.31 0.27 0.29 0.335 0.195 0.18 0.13 -
P/RPS 2.27 0.59 0.75 1.20 3.16 1.02 1.31 44.21%
P/EPS 21.54 11.40 7.06 13.94 28.52 60.00 -42.74 -
EY 4.64 8.77 14.16 7.17 3.51 1.67 -2.34 -
DY 1.94 7.41 2.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.59 1.45 1.76 1.22 1.20 0.87 63.49%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 29/02/24 29/11/23 24/08/23 26/05/23 27/02/23 30/11/22 -
Price 0.415 0.29 0.30 0.375 0.23 0.235 0.165 -
P/RPS 3.04 0.63 0.77 1.35 3.72 1.33 1.67 49.03%
P/EPS 28.83 12.25 7.31 15.60 33.64 78.34 -54.24 -
EY 3.47 8.17 13.69 6.41 2.97 1.28 -1.84 -
DY 1.45 6.90 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.71 1.50 1.97 1.44 1.57 1.10 70.00%

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