[RGB] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 4.86%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 78,594 86,488 166,396 47,772 93,708 61,265 59,682 20.08%
PBT 6,360 13,235 8,859 6,711 10,008 11,311 11,656 -33.15%
Tax 1,830 -1,149 -134 -273 -3,839 -1,819 -2,867 -
NP 8,190 12,086 8,725 6,438 6,169 9,492 8,789 -4.58%
-
NP to SH 8,182 11,991 8,634 6,366 6,071 9,370 8,641 -3.56%
-
Tax Rate -28.77% 8.68% 1.51% 4.07% 38.36% 16.08% 24.60% -
Total Cost 70,404 74,402 157,671 41,334 87,539 51,773 50,893 24.08%
-
Net Worth 230,791 230,660 215,063 201,251 214,410 214,128 199,407 10.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,770 - - - 9,380 - - -
Div Payout % 131.63% - - - 154.51% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 230,791 230,660 215,063 201,251 214,410 214,128 199,407 10.20%
NOSH 1,539,089 1,538,395 1,344,742 1,342,247 1,340,547 1,338,565 1,329,384 10.22%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.42% 13.97% 5.24% 13.48% 6.58% 15.49% 14.73% -
ROE 3.55% 5.20% 4.01% 3.16% 2.83% 4.38% 4.33% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.11 5.62 12.38 3.56 6.99 4.58 4.49 8.98%
EPS 0.53 0.78 0.64 0.47 0.45 0.70 0.65 -12.68%
DPS 0.70 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.15 0.15 0.16 0.15 0.16 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,342,247
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.12 5.63 10.83 3.11 6.10 3.99 3.89 20.04%
EPS 0.53 0.78 0.56 0.41 0.40 0.61 0.56 -3.59%
DPS 0.70 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.1503 0.1502 0.14 0.131 0.1396 0.1394 0.1298 10.24%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.19 0.23 0.24 0.25 0.28 0.28 0.28 -
P/RPS 3.72 4.09 1.94 7.02 4.00 6.12 6.24 -29.09%
P/EPS 35.73 29.50 37.36 52.69 61.81 39.99 43.08 -11.69%
EY 2.80 3.39 2.68 1.90 1.62 2.50 2.32 13.31%
DY 3.68 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.27 1.53 1.50 1.67 1.75 1.75 1.87 -22.68%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 26/11/18 29/08/18 28/05/18 27/02/18 29/11/17 29/08/17 -
Price 0.235 0.20 0.29 0.255 0.285 0.295 0.26 -
P/RPS 4.60 3.56 2.34 7.16 4.08 6.44 5.79 -14.18%
P/EPS 44.19 25.65 45.15 53.74 62.91 42.13 40.00 6.84%
EY 2.26 3.90 2.21 1.86 1.59 2.37 2.50 -6.48%
DY 2.98 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 1.57 1.33 1.81 1.70 1.78 1.84 1.73 -6.24%

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