[RGB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -5.49%
YoY- 6.39%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 77,131 58,897 74,718 50,797 45,514 44,352 47,902 37.49%
PBT 12,908 9,794 9,083 7,447 7,919 8,831 8,652 30.66%
Tax -389 -255 -1,750 -7 -47 -5 -61 245.05%
NP 12,519 9,539 7,333 7,440 7,872 8,826 8,591 28.62%
-
NP to SH 12,519 9,539 7,333 7,440 7,872 8,826 8,591 28.62%
-
Tax Rate 3.01% 2.60% 19.27% 0.09% 0.59% 0.06% 0.71% -
Total Cost 64,612 49,358 67,385 43,357 37,642 35,526 39,311 39.39%
-
Net Worth 164,042 148,068 138,198 135,272 123,702 120,481 103,740 35.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,497 - 4,217 - 4,205 -
Div Payout % - - 47.69% - 53.57% - 48.95% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 164,042 148,068 138,198 135,272 123,702 120,481 103,740 35.84%
NOSH 287,793 284,746 282,038 281,818 281,142 280,190 280,378 1.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.23% 16.20% 9.81% 14.65% 17.30% 19.90% 17.93% -
ROE 7.63% 6.44% 5.31% 5.50% 6.36% 7.33% 8.28% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.80 20.68 26.49 18.02 16.19 15.83 17.08 35.14%
EPS 4.35 3.35 0.87 2.64 2.80 3.15 3.07 26.23%
DPS 0.00 0.00 1.24 0.00 1.50 0.00 1.50 -
NAPS 0.57 0.52 0.49 0.48 0.44 0.43 0.37 33.49%
Adjusted Per Share Value based on latest NOSH - 281,818
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.02 3.84 4.87 3.31 2.96 2.89 3.12 37.42%
EPS 0.82 0.62 0.48 0.48 0.51 0.57 0.56 29.03%
DPS 0.00 0.00 0.23 0.00 0.27 0.00 0.27 -
NAPS 0.1068 0.0964 0.09 0.0881 0.0805 0.0785 0.0675 35.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.75 1.65 1.29 1.41 1.39 1.58 1.22 -
P/RPS 6.53 7.98 4.87 7.82 8.59 9.98 7.14 -5.79%
P/EPS 40.23 49.25 49.62 53.41 49.64 50.16 39.82 0.68%
EY 2.49 2.03 2.02 1.87 2.01 1.99 2.51 -0.53%
DY 0.00 0.00 0.96 0.00 1.08 0.00 1.23 -
P/NAPS 3.07 3.17 2.63 2.94 3.16 3.67 3.30 -4.71%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 29/05/07 27/02/07 23/11/06 22/08/06 25/05/06 27/02/06 -
Price 1.63 1.66 1.42 1.30 1.41 1.34 1.42 -
P/RPS 6.08 8.03 5.36 7.21 8.71 8.47 8.31 -18.85%
P/EPS 37.47 49.55 54.62 49.24 50.36 42.54 46.34 -13.24%
EY 2.67 2.02 1.83 2.03 1.99 2.35 2.16 15.22%
DY 0.00 0.00 0.87 0.00 1.06 0.00 1.06 -
P/NAPS 2.86 3.19 2.90 2.71 3.20 3.12 3.84 -17.87%

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