[RGB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -75.07%
YoY- 4.49%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 252,351 158,643 97,378 37,696 253,504 208,634 114,087 69.51%
PBT 40,374 30,366 19,055 7,399 30,994 26,900 16,080 84.42%
Tax -9,676 -5,837 -4,018 -1,151 -5,693 -4,292 -2,931 121.22%
NP 30,698 24,529 15,037 6,248 25,301 22,608 13,149 75.71%
-
NP to SH 30,278 24,207 14,837 6,196 24,853 22,236 12,909 76.25%
-
Tax Rate 23.97% 19.22% 21.09% 15.56% 18.37% 15.96% 18.23% -
Total Cost 221,653 134,114 82,341 31,448 228,203 186,026 100,938 68.70%
-
Net Worth 214,410 214,128 200,500 210,927 197,246 184,203 171,241 16.12%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 13,400 4,014 4,010 3,954 3,944 - - -
Div Payout % 44.26% 16.59% 27.03% 63.83% 15.87% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 214,410 214,128 200,500 210,927 197,246 184,203 171,241 16.12%
NOSH 1,340,547 1,338,565 1,336,666 1,318,297 1,314,973 1,315,739 1,317,244 1.17%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.16% 15.46% 15.44% 16.57% 9.98% 10.84% 11.53% -
ROE 14.12% 11.30% 7.40% 2.94% 12.60% 12.07% 7.54% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.83 11.85 7.29 2.86 19.28 15.86 8.66 67.59%
EPS 2.27 1.81 1.11 0.47 1.89 1.69 0.98 74.79%
DPS 1.00 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.16 0.15 0.14 0.13 14.80%
Adjusted Per Share Value based on latest NOSH - 1,318,297
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.43 10.33 6.34 2.45 16.51 13.59 7.43 69.48%
EPS 1.97 1.58 0.97 0.40 1.62 1.45 0.84 76.24%
DPS 0.87 0.26 0.26 0.26 0.26 0.00 0.00 -
NAPS 0.1396 0.1394 0.1306 0.1373 0.1284 0.1199 0.1115 16.11%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.28 0.28 0.28 0.285 0.28 0.175 0.165 -
P/RPS 1.49 2.36 3.84 9.97 1.45 1.10 1.91 -15.21%
P/EPS 12.39 15.48 25.23 60.64 14.81 10.36 16.84 -18.45%
EY 8.07 6.46 3.96 1.65 6.75 9.66 5.94 22.59%
DY 3.57 1.07 1.07 1.05 1.07 0.00 0.00 -
P/NAPS 1.75 1.75 1.87 1.78 1.87 1.25 1.27 23.75%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 29/05/17 22/02/17 29/11/16 26/08/16 -
Price 0.285 0.295 0.26 0.295 0.33 0.24 0.175 -
P/RPS 1.51 2.49 3.57 10.32 1.71 1.51 2.02 -17.58%
P/EPS 12.61 16.31 23.42 62.77 17.46 14.20 17.86 -20.65%
EY 7.93 6.13 4.27 1.59 5.73 7.04 5.60 26.02%
DY 3.51 1.02 1.15 1.02 0.91 0.00 0.00 -
P/NAPS 1.78 1.84 1.73 1.84 2.20 1.71 1.35 20.18%

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