[RGB] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -80.89%
YoY- 5.56%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 351,097 218,971 107,339 52,176 379,250 300,656 214,168 38.90%
PBT 42,841 26,535 14,635 7,163 35,165 28,805 15,570 95.99%
Tax -2,666 -1,088 -511 -284 274 -1,556 -407 248.89%
NP 40,175 25,447 14,124 6,879 35,439 27,249 15,163 91.13%
-
NP to SH 39,766 25,053 13,874 6,720 35,173 26,991 15,000 91.20%
-
Tax Rate 6.22% 4.10% 3.49% 3.96% -0.78% 5.40% 2.61% -
Total Cost 310,922 193,524 93,215 45,297 343,811 273,407 199,005 34.53%
-
Net Worth 263,188 247,456 24,658,192 230,932 230,791 230,660 215,063 14.36%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,644 - - - 10,770 - - -
Div Payout % 11.68% - - - 30.62% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 263,188 247,456 24,658,192 230,932 230,791 230,660 215,063 14.36%
NOSH 1,548,245 1,547,942 1,546,243 1,540,575 1,539,089 1,538,395 1,344,742 9.82%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.44% 11.62% 13.16% 13.18% 9.34% 9.06% 7.08% -
ROE 15.11% 10.12% 0.06% 2.91% 15.24% 11.70% 6.97% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.68 14.16 6.96 3.39 24.65 19.55 15.93 26.47%
EPS 2.58 1.62 0.90 0.44 2.29 1.76 1.12 74.15%
DPS 0.30 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.17 0.16 16.00 0.15 0.15 0.15 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 1,540,575
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.68 14.14 6.93 3.37 24.50 19.42 13.83 38.93%
EPS 2.57 1.62 0.90 0.43 2.27 1.74 0.97 91.13%
DPS 0.30 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.17 0.1598 15.9265 0.1492 0.1491 0.149 0.1389 14.37%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.175 0.175 0.205 0.21 0.19 0.23 0.24 -
P/RPS 0.77 1.24 2.94 6.20 0.77 1.18 1.51 -36.09%
P/EPS 6.81 10.80 22.77 48.11 8.31 13.10 21.51 -53.45%
EY 14.68 9.26 4.39 2.08 12.03 7.63 4.65 114.75%
DY 1.71 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 1.03 1.09 0.01 1.40 1.27 1.53 1.50 -22.11%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 30/08/19 30/05/19 26/02/19 26/11/18 29/08/18 -
Price 0.20 0.17 0.195 0.195 0.235 0.20 0.29 -
P/RPS 0.88 1.20 2.80 5.75 0.95 1.02 1.82 -38.31%
P/EPS 7.79 10.49 21.66 44.67 10.28 11.39 25.99 -55.11%
EY 12.84 9.53 4.62 2.24 9.73 8.78 3.85 122.73%
DY 1.50 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 1.18 1.06 0.01 1.30 1.57 1.33 1.81 -24.75%

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