[RGB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.55%
YoY- 128.9%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 45,514 44,352 47,902 36,355 33,924 35,919 38,872 11.12%
PBT 7,919 8,831 8,652 7,021 6,466 5,776 5,772 23.54%
Tax -47 -5 -61 -32 -21 -11 -119 -46.26%
NP 7,872 8,826 8,591 6,989 6,445 5,765 5,653 24.77%
-
NP to SH 7,872 8,826 8,591 6,993 6,442 5,765 5,653 24.77%
-
Tax Rate 0.59% 0.06% 0.71% 0.46% 0.32% 0.19% 2.06% -
Total Cost 37,642 35,526 39,311 29,366 27,479 30,154 33,219 8.71%
-
Net Worth 123,702 120,481 103,740 103,496 95,229 92,351 86,753 26.76%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,217 - 4,205 - 2,800 - 2,798 31.55%
Div Payout % 53.57% - 48.95% - 43.48% - 49.50% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 123,702 120,481 103,740 103,496 95,229 92,351 86,753 26.76%
NOSH 281,142 280,190 280,378 279,720 280,086 279,854 279,851 0.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.30% 19.90% 17.93% 19.22% 19.00% 16.05% 14.54% -
ROE 6.36% 7.33% 8.28% 6.76% 6.76% 6.24% 6.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.19 15.83 17.08 13.00 12.11 12.83 13.89 10.78%
EPS 2.80 3.15 3.07 2.50 2.30 2.06 2.02 24.39%
DPS 1.50 0.00 1.50 0.00 1.00 0.00 1.00 31.13%
NAPS 0.44 0.43 0.37 0.37 0.34 0.33 0.31 26.37%
Adjusted Per Share Value based on latest NOSH - 279,720
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.96 2.89 3.12 2.37 2.21 2.34 2.53 11.06%
EPS 0.51 0.57 0.56 0.46 0.42 0.38 0.37 23.92%
DPS 0.27 0.00 0.27 0.00 0.18 0.00 0.18 31.13%
NAPS 0.0805 0.0785 0.0675 0.0674 0.062 0.0601 0.0565 26.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.39 1.58 1.22 1.28 1.50 1.72 1.82 -
P/RPS 8.59 9.98 7.14 9.85 12.38 13.40 13.10 -24.58%
P/EPS 49.64 50.16 39.82 51.20 65.22 83.50 90.10 -32.86%
EY 2.01 1.99 2.51 1.95 1.53 1.20 1.11 48.72%
DY 1.08 0.00 1.23 0.00 0.67 0.00 0.55 57.00%
P/NAPS 3.16 3.67 3.30 3.46 4.41 5.21 5.87 -33.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 25/05/06 27/02/06 17/11/05 16/08/05 26/05/05 22/02/05 -
Price 1.41 1.34 1.42 1.24 1.45 1.36 1.82 -
P/RPS 8.71 8.47 8.31 9.54 11.97 10.60 13.10 -23.87%
P/EPS 50.36 42.54 46.34 49.60 63.04 66.02 90.10 -32.21%
EY 1.99 2.35 2.16 2.02 1.59 1.51 1.11 47.73%
DY 1.06 0.00 1.06 0.00 0.69 0.00 0.55 55.05%
P/NAPS 3.20 3.12 3.84 3.35 4.26 4.12 5.87 -33.34%

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