[RGB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 44.75%
YoY- 52.39%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 140,663 89,866 44,352 154,099 106,198 69,843 35,919 148.24%
PBT 24,197 16,750 8,831 27,916 19,263 12,242 5,776 159.64%
Tax -59 -52 -5 -124 -63 -31 -11 206.09%
NP 24,138 16,698 8,826 27,792 19,200 12,211 5,765 159.55%
-
NP to SH 24,138 16,698 8,826 27,792 19,200 12,207 5,765 159.55%
-
Tax Rate 0.24% 0.31% 0.06% 0.44% 0.33% 0.25% 0.19% -
Total Cost 116,525 73,168 35,526 126,307 86,998 57,632 30,154 146.05%
-
Net Worth 134,880 123,481 120,481 103,618 103,556 95,192 92,351 28.69%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,215 4,209 - 4,200 2,798 2,799 - -
Div Payout % 17.46% 25.21% - 15.11% 14.58% 22.94% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 134,880 123,481 120,481 103,618 103,556 95,192 92,351 28.69%
NOSH 281,001 280,638 280,190 280,049 279,883 279,977 279,854 0.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.16% 18.58% 19.90% 18.04% 18.08% 17.48% 16.05% -
ROE 17.90% 13.52% 7.33% 26.82% 18.54% 12.82% 6.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.06 32.02 15.83 55.03 37.94 24.95 12.83 147.63%
EPS 8.59 5.95 3.15 9.93 6.86 4.36 2.06 158.84%
DPS 1.50 1.50 0.00 1.50 1.00 1.00 0.00 -
NAPS 0.48 0.44 0.43 0.37 0.37 0.34 0.33 28.34%
Adjusted Per Share Value based on latest NOSH - 280,378
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.16 5.85 2.89 10.03 6.92 4.55 2.34 148.17%
EPS 1.57 1.09 0.57 1.81 1.25 0.79 0.38 157.25%
DPS 0.27 0.27 0.00 0.27 0.18 0.18 0.00 -
NAPS 0.0878 0.0804 0.0785 0.0675 0.0674 0.062 0.0601 28.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.41 1.39 1.58 1.22 1.28 1.50 1.72 -
P/RPS 2.82 4.34 9.98 2.22 3.37 6.01 13.40 -64.58%
P/EPS 16.41 23.36 50.16 12.29 18.66 34.40 83.50 -66.16%
EY 6.09 4.28 1.99 8.13 5.36 2.91 1.20 195.02%
DY 1.06 1.08 0.00 1.23 0.78 0.67 0.00 -
P/NAPS 2.94 3.16 3.67 3.30 3.46 4.41 5.21 -31.68%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 22/08/06 25/05/06 27/02/06 17/11/05 16/08/05 26/05/05 -
Price 1.30 1.41 1.34 1.42 1.24 1.45 1.36 -
P/RPS 2.60 4.40 8.47 2.58 3.27 5.81 10.60 -60.78%
P/EPS 15.13 23.70 42.54 14.31 18.08 33.26 66.02 -62.51%
EY 6.61 4.22 2.35 6.99 5.53 3.01 1.51 167.35%
DY 1.15 1.06 0.00 1.06 0.81 0.69 0.00 -
P/NAPS 2.71 3.20 3.12 3.84 3.35 4.26 4.12 -24.34%

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