[RGB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -78.97%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 379,250 300,656 214,168 47,772 252,351 158,643 97,378 146.92%
PBT 35,165 28,805 15,570 6,711 40,374 30,366 19,055 50.28%
Tax 274 -1,556 -407 -273 -9,676 -5,837 -4,018 -
NP 35,439 27,249 15,163 6,438 30,698 24,529 15,037 76.82%
-
NP to SH 35,173 26,991 15,000 6,366 30,278 24,207 14,837 77.51%
-
Tax Rate -0.78% 5.40% 2.61% 4.07% 23.97% 19.22% 21.09% -
Total Cost 343,811 273,407 199,005 41,334 221,653 134,114 82,341 158.62%
-
Net Worth 230,791 230,660 215,063 201,251 214,410 214,128 200,500 9.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,770 - - - 13,400 4,014 4,010 92.87%
Div Payout % 30.62% - - - 44.26% 16.59% 27.03% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 230,791 230,660 215,063 201,251 214,410 214,128 200,500 9.80%
NOSH 1,539,089 1,538,395 1,344,742 1,342,247 1,340,547 1,338,565 1,336,666 9.82%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.34% 9.06% 7.08% 13.48% 12.16% 15.46% 15.44% -
ROE 15.24% 11.70% 6.97% 3.16% 14.12% 11.30% 7.40% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.65 19.55 15.93 3.56 18.83 11.85 7.29 124.78%
EPS 2.29 1.76 1.12 0.47 2.27 1.81 1.11 61.84%
DPS 0.70 0.00 0.00 0.00 1.00 0.30 0.30 75.64%
NAPS 0.15 0.15 0.16 0.15 0.16 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,342,247
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.69 19.58 13.95 3.11 16.43 10.33 6.34 146.91%
EPS 2.29 1.76 0.98 0.41 1.97 1.58 0.97 77.02%
DPS 0.70 0.00 0.00 0.00 0.87 0.26 0.26 93.18%
NAPS 0.1503 0.1502 0.14 0.131 0.1396 0.1394 0.1306 9.79%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.19 0.23 0.24 0.25 0.28 0.28 0.28 -
P/RPS 0.77 1.18 1.51 7.02 1.49 2.36 3.84 -65.64%
P/EPS 8.31 13.10 21.51 52.69 12.39 15.48 25.23 -52.21%
EY 12.03 7.63 4.65 1.90 8.07 6.46 3.96 109.33%
DY 3.68 0.00 0.00 0.00 3.57 1.07 1.07 127.33%
P/NAPS 1.27 1.53 1.50 1.67 1.75 1.75 1.87 -22.68%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 26/11/18 29/08/18 28/05/18 27/02/18 29/11/17 29/08/17 -
Price 0.235 0.20 0.29 0.255 0.285 0.295 0.26 -
P/RPS 0.95 1.02 1.82 7.16 1.51 2.49 3.57 -58.52%
P/EPS 10.28 11.39 25.99 53.74 12.61 16.31 23.42 -42.15%
EY 9.73 8.78 3.85 1.86 7.93 6.13 4.27 72.90%
DY 2.98 0.00 0.00 0.00 3.51 1.02 1.15 88.33%
P/NAPS 1.57 1.33 1.81 1.70 1.78 1.84 1.73 -6.24%

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