[RGB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 30.31%
YoY- 16.17%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 218,971 107,339 52,176 379,250 300,656 214,168 47,772 175.68%
PBT 26,535 14,635 7,163 35,165 28,805 15,570 6,711 149.83%
Tax -1,088 -511 -284 274 -1,556 -407 -273 151.15%
NP 25,447 14,124 6,879 35,439 27,249 15,163 6,438 149.78%
-
NP to SH 25,053 13,874 6,720 35,173 26,991 15,000 6,366 149.05%
-
Tax Rate 4.10% 3.49% 3.96% -0.78% 5.40% 2.61% 4.07% -
Total Cost 193,524 93,215 45,297 343,811 273,407 199,005 41,334 179.60%
-
Net Worth 247,456 24,658,192 230,932 230,791 230,660 215,063 201,251 14.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 10,770 - - - -
Div Payout % - - - 30.62% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 247,456 24,658,192 230,932 230,791 230,660 215,063 201,251 14.75%
NOSH 1,547,942 1,546,243 1,540,575 1,539,089 1,538,395 1,344,742 1,342,247 9.96%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.62% 13.16% 13.18% 9.34% 9.06% 7.08% 13.48% -
ROE 10.12% 0.06% 2.91% 15.24% 11.70% 6.97% 3.16% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.16 6.96 3.39 24.65 19.55 15.93 3.56 150.82%
EPS 1.62 0.90 0.44 2.29 1.76 1.12 0.47 128.00%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
NAPS 0.16 16.00 0.15 0.15 0.15 0.16 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 1,539,089
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.26 6.99 3.40 24.69 19.58 13.95 3.11 175.74%
EPS 1.63 0.90 0.44 2.29 1.76 0.98 0.41 150.74%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
NAPS 0.1611 16.056 0.1504 0.1503 0.1502 0.14 0.131 14.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.175 0.205 0.21 0.19 0.23 0.24 0.25 -
P/RPS 1.24 2.94 6.20 0.77 1.18 1.51 7.02 -68.48%
P/EPS 10.80 22.77 48.11 8.31 13.10 21.51 52.69 -65.20%
EY 9.26 4.39 2.08 12.03 7.63 4.65 1.90 187.17%
DY 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
P/NAPS 1.09 0.01 1.40 1.27 1.53 1.50 1.67 -24.73%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 30/05/19 26/02/19 26/11/18 29/08/18 28/05/18 -
Price 0.17 0.195 0.195 0.235 0.20 0.29 0.255 -
P/RPS 1.20 2.80 5.75 0.95 1.02 1.82 7.16 -69.56%
P/EPS 10.49 21.66 44.67 10.28 11.39 25.99 53.74 -66.31%
EY 9.53 4.62 2.24 9.73 8.78 3.85 1.86 196.90%
DY 0.00 0.00 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 1.06 0.01 1.30 1.57 1.33 1.81 1.70 -26.99%

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