[RGB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 25.66%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 208,634 114,087 56,090 233,006 168,275 88,609 38,729 206.36%
PBT 26,900 16,080 7,445 25,111 19,750 12,766 5,340 192.99%
Tax -4,292 -2,931 -1,391 -3,822 -2,902 -1,754 -971 168.60%
NP 22,608 13,149 6,054 21,289 16,848 11,012 4,369 198.27%
-
NP to SH 22,236 12,909 5,930 20,863 16,603 10,886 4,327 196.90%
-
Tax Rate 15.96% 18.23% 18.68% 15.22% 14.69% 13.74% 18.18% -
Total Cost 186,026 100,938 50,036 211,717 151,427 77,597 34,360 207.38%
-
Net Worth 184,203 171,241 171,311 163,384 173,464 133,051 116,945 35.26%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 6,284 - - - -
Div Payout % - - - 30.12% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 184,203 171,241 171,311 163,384 173,464 133,051 116,945 35.26%
NOSH 1,315,739 1,317,244 1,317,777 1,256,807 1,239,029 1,209,555 1,169,459 8.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.84% 11.53% 10.79% 9.14% 10.01% 12.43% 11.28% -
ROE 12.07% 7.54% 3.46% 12.77% 9.57% 8.18% 3.70% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.86 8.66 4.26 18.54 13.58 7.33 3.31 183.40%
EPS 1.69 0.98 0.45 1.66 1.34 0.90 0.37 174.52%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.14 0.11 0.10 25.06%
Adjusted Per Share Value based on latest NOSH - 1,290,909
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.59 7.43 3.65 15.17 10.96 5.77 2.52 206.58%
EPS 1.45 0.84 0.39 1.36 1.08 0.71 0.28 198.42%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.1199 0.1115 0.1115 0.1064 0.113 0.0866 0.0761 35.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.175 0.165 0.155 0.18 0.14 0.14 0.16 -
P/RPS 1.10 1.91 3.64 0.97 1.03 1.91 4.83 -62.60%
P/EPS 10.36 16.84 34.44 10.84 10.45 15.56 43.24 -61.32%
EY 9.66 5.94 2.90 9.22 9.57 6.43 2.31 158.88%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.25 1.27 1.19 1.38 1.00 1.27 1.60 -15.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 26/05/16 23/02/16 23/11/15 28/08/15 29/05/15 -
Price 0.24 0.175 0.155 0.165 0.18 0.105 0.165 -
P/RPS 1.51 2.02 3.64 0.89 1.33 1.43 4.98 -54.76%
P/EPS 14.20 17.86 34.44 9.94 13.43 11.67 44.59 -53.26%
EY 7.04 5.60 2.90 10.06 7.44 8.57 2.24 114.11%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 1.71 1.35 1.19 1.27 1.29 0.95 1.65 2.40%

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