[RGB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 11.77%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 158,643 97,378 37,696 253,504 208,634 114,087 56,090 99.87%
PBT 30,366 19,055 7,399 30,994 26,900 16,080 7,445 155.06%
Tax -5,837 -4,018 -1,151 -5,693 -4,292 -2,931 -1,391 159.93%
NP 24,529 15,037 6,248 25,301 22,608 13,149 6,054 153.93%
-
NP to SH 24,207 14,837 6,196 24,853 22,236 12,909 5,930 155.20%
-
Tax Rate 19.22% 21.09% 15.56% 18.37% 15.96% 18.23% 18.68% -
Total Cost 134,114 82,341 31,448 228,203 186,026 100,938 50,036 92.84%
-
Net Worth 214,128 200,500 210,927 197,246 184,203 171,241 171,311 16.02%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,014 4,010 3,954 3,944 - - - -
Div Payout % 16.59% 27.03% 63.83% 15.87% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 214,128 200,500 210,927 197,246 184,203 171,241 171,311 16.02%
NOSH 1,338,565 1,336,666 1,318,297 1,314,973 1,315,739 1,317,244 1,317,777 1.04%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 15.46% 15.44% 16.57% 9.98% 10.84% 11.53% 10.79% -
ROE 11.30% 7.40% 2.94% 12.60% 12.07% 7.54% 3.46% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.85 7.29 2.86 19.28 15.86 8.66 4.26 97.66%
EPS 1.81 1.11 0.47 1.89 1.69 0.98 0.45 152.70%
DPS 0.30 0.30 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.16 0.15 0.14 0.13 0.13 14.83%
Adjusted Per Share Value based on latest NOSH - 1,308,499
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.25 6.29 2.43 16.37 13.48 7.37 3.62 100.01%
EPS 1.56 0.96 0.40 1.61 1.44 0.83 0.38 156.16%
DPS 0.26 0.26 0.26 0.25 0.00 0.00 0.00 -
NAPS 0.1383 0.1295 0.1362 0.1274 0.119 0.1106 0.1106 16.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.28 0.28 0.285 0.28 0.175 0.165 0.155 -
P/RPS 2.36 3.84 9.97 1.45 1.10 1.91 3.64 -25.07%
P/EPS 15.48 25.23 60.64 14.81 10.36 16.84 34.44 -41.29%
EY 6.46 3.96 1.65 6.75 9.66 5.94 2.90 70.48%
DY 1.07 1.07 1.05 1.07 0.00 0.00 0.00 -
P/NAPS 1.75 1.87 1.78 1.87 1.25 1.27 1.19 29.28%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 29/05/17 22/02/17 29/11/16 26/08/16 26/05/16 -
Price 0.295 0.26 0.295 0.33 0.24 0.175 0.155 -
P/RPS 2.49 3.57 10.32 1.71 1.51 2.02 3.64 -22.34%
P/EPS 16.31 23.42 62.77 17.46 14.20 17.86 34.44 -39.21%
EY 6.13 4.27 1.59 5.73 7.04 5.60 2.90 64.63%
DY 1.02 1.15 1.02 0.91 0.00 0.00 0.00 -
P/NAPS 1.84 1.73 1.84 2.20 1.71 1.35 1.19 33.67%

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