[RGB] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -25.49%
YoY- 42.28%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 94,547 57,997 56,090 64,731 79,666 49,880 38,729 81.00%
PBT 10,820 8,635 7,445 5,361 6,984 7,426 5,340 59.91%
Tax -1,361 -1,540 -1,391 -920 -1,148 -783 -971 25.16%
NP 9,459 7,095 6,054 4,441 5,836 6,643 4,369 67.12%
-
NP to SH 9,327 6,979 5,930 4,260 5,717 6,559 4,327 66.63%
-
Tax Rate 12.58% 17.83% 18.68% 17.16% 16.44% 10.54% 18.18% -
Total Cost 85,088 50,902 50,036 60,290 73,830 43,237 34,360 82.73%
-
Net Worth 183,912 171,183 171,311 167,818 181,904 136,130 116,945 35.12%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 6,454 - - - -
Div Payout % - - - 151.52% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 183,912 171,183 171,311 167,818 181,904 136,130 116,945 35.12%
NOSH 1,313,662 1,316,792 1,317,777 1,290,909 1,299,318 1,237,547 1,169,459 8.03%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.00% 12.23% 10.79% 6.86% 7.33% 13.32% 11.28% -
ROE 5.07% 4.08% 3.46% 2.54% 3.14% 4.82% 3.70% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.20 4.40 4.26 5.01 6.13 4.03 3.31 67.64%
EPS 0.71 0.53 0.45 0.33 0.44 0.53 0.37 54.23%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.14 0.11 0.10 25.06%
Adjusted Per Share Value based on latest NOSH - 1,290,909
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.11 3.75 3.62 4.18 5.15 3.22 2.50 81.14%
EPS 0.60 0.45 0.38 0.28 0.37 0.42 0.28 65.98%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.1188 0.1106 0.1106 0.1084 0.1175 0.0879 0.0755 35.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.175 0.165 0.155 0.18 0.14 0.14 0.16 -
P/RPS 2.43 3.75 3.64 3.59 2.28 3.47 4.83 -36.66%
P/EPS 24.65 31.13 34.44 54.55 31.82 26.42 43.24 -31.17%
EY 4.06 3.21 2.90 1.83 3.14 3.79 2.31 45.48%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.25 1.27 1.19 1.38 1.00 1.27 1.60 -15.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 26/05/16 23/02/16 23/11/15 28/08/15 29/05/15 -
Price 0.24 0.175 0.155 0.165 0.18 0.105 0.165 -
P/RPS 3.33 3.97 3.64 3.29 2.94 2.61 4.98 -23.47%
P/EPS 33.80 33.02 34.44 50.00 40.91 19.81 44.59 -16.82%
EY 2.96 3.03 2.90 2.00 2.44 5.05 2.24 20.35%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 1.71 1.35 1.19 1.27 1.29 0.95 1.65 2.40%

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