[RGB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 2.74%
YoY- 53.1%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 74,718 50,797 45,514 44,352 47,902 36,355 33,924 69.03%
PBT 9,083 7,447 7,919 8,831 8,652 7,021 6,466 25.35%
Tax -1,750 -7 -47 -5 -61 -32 -21 1792.54%
NP 7,333 7,440 7,872 8,826 8,591 6,989 6,445 8.96%
-
NP to SH 7,333 7,440 7,872 8,826 8,591 6,993 6,442 8.99%
-
Tax Rate 19.27% 0.09% 0.59% 0.06% 0.71% 0.46% 0.32% -
Total Cost 67,385 43,357 37,642 35,526 39,311 29,366 27,479 81.55%
-
Net Worth 138,198 135,272 123,702 120,481 103,740 103,496 95,229 28.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,497 - 4,217 - 4,205 - 2,800 15.92%
Div Payout % 47.69% - 53.57% - 48.95% - 43.48% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 138,198 135,272 123,702 120,481 103,740 103,496 95,229 28.09%
NOSH 282,038 281,818 281,142 280,190 280,378 279,720 280,086 0.46%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.81% 14.65% 17.30% 19.90% 17.93% 19.22% 19.00% -
ROE 5.31% 5.50% 6.36% 7.33% 8.28% 6.76% 6.76% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.49 18.02 16.19 15.83 17.08 13.00 12.11 68.26%
EPS 0.87 2.64 2.80 3.15 3.07 2.50 2.30 -47.60%
DPS 1.24 0.00 1.50 0.00 1.50 0.00 1.00 15.37%
NAPS 0.49 0.48 0.44 0.43 0.37 0.37 0.34 27.50%
Adjusted Per Share Value based on latest NOSH - 280,190
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.87 3.31 2.96 2.89 3.12 2.37 2.21 69.09%
EPS 0.48 0.48 0.51 0.57 0.56 0.46 0.42 9.28%
DPS 0.23 0.00 0.27 0.00 0.27 0.00 0.18 17.69%
NAPS 0.09 0.0881 0.0805 0.0785 0.0675 0.0674 0.062 28.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.29 1.41 1.39 1.58 1.22 1.28 1.50 -
P/RPS 4.87 7.82 8.59 9.98 7.14 9.85 12.38 -46.22%
P/EPS 49.62 53.41 49.64 50.16 39.82 51.20 65.22 -16.61%
EY 2.02 1.87 2.01 1.99 2.51 1.95 1.53 20.28%
DY 0.96 0.00 1.08 0.00 1.23 0.00 0.67 27.01%
P/NAPS 2.63 2.94 3.16 3.67 3.30 3.46 4.41 -29.08%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 22/08/06 25/05/06 27/02/06 17/11/05 16/08/05 -
Price 1.42 1.30 1.41 1.34 1.42 1.24 1.45 -
P/RPS 5.36 7.21 8.71 8.47 8.31 9.54 11.97 -41.38%
P/EPS 54.62 49.24 50.36 42.54 46.34 49.60 63.04 -9.09%
EY 1.83 2.03 1.99 2.35 2.16 2.02 1.59 9.79%
DY 0.87 0.00 1.06 0.00 1.06 0.00 0.69 16.66%
P/NAPS 2.90 2.71 3.20 3.12 3.84 3.35 4.26 -22.56%

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