[RGB] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.64%
YoY- 54.35%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 229,926 215,381 188,565 174,123 162,533 154,100 145,070 35.97%
PBT 34,243 33,280 32,849 32,423 30,970 27,915 25,035 23.24%
Tax -2,059 -1,809 -120 -145 -119 -125 -183 402.85%
NP 32,184 31,471 32,729 32,278 30,851 27,790 24,852 18.82%
-
NP to SH 32,184 31,471 32,729 32,282 30,852 27,791 24,853 18.82%
-
Tax Rate 6.01% 5.44% 0.37% 0.45% 0.38% 0.45% 0.73% -
Total Cost 197,742 183,910 155,836 141,845 131,682 126,310 120,218 39.38%
-
Net Worth 0 138,198 0 123,702 120,481 103,740 103,496 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,497 3,497 4,205 4,205 7,006 7,006 5,599 -26.95%
Div Payout % 10.87% 11.11% 12.85% 13.03% 22.71% 25.21% 22.53% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 0 138,198 0 123,702 120,481 103,740 103,496 -
NOSH 284,746 282,038 281,818 281,142 280,190 280,378 279,720 1.19%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.00% 14.61% 17.36% 18.54% 18.98% 18.03% 17.13% -
ROE 0.00% 22.77% 0.00% 26.10% 25.61% 26.79% 24.01% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 80.75 76.37 66.91 61.93 58.01 54.96 51.86 34.37%
EPS 11.30 11.16 11.61 11.48 11.01 9.91 8.88 17.44%
DPS 1.24 1.24 1.50 1.50 2.50 2.50 2.00 -27.31%
NAPS 0.00 0.49 0.00 0.44 0.43 0.37 0.37 -
Adjusted Per Share Value based on latest NOSH - 281,142
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.97 14.02 12.28 11.34 10.58 10.03 9.45 35.92%
EPS 2.10 2.05 2.13 2.10 2.01 1.81 1.62 18.90%
DPS 0.23 0.23 0.27 0.27 0.46 0.46 0.36 -25.84%
NAPS 0.00 0.09 0.00 0.0805 0.0785 0.0675 0.0674 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.65 1.29 1.41 1.39 1.58 1.22 1.28 -
P/RPS 2.04 1.69 2.11 2.24 2.72 2.22 2.47 -11.98%
P/EPS 14.60 11.56 12.14 12.11 14.35 12.31 14.41 0.87%
EY 6.85 8.65 8.24 8.26 6.97 8.12 6.94 -0.86%
DY 0.75 0.96 1.06 1.08 1.58 2.05 1.56 -38.65%
P/NAPS 0.00 2.63 0.00 3.16 3.67 3.30 3.46 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 23/11/06 22/08/06 25/05/06 27/02/06 17/11/05 -
Price 1.66 1.42 1.30 1.41 1.34 1.42 1.24 -
P/RPS 2.06 1.86 1.94 2.28 2.31 2.58 2.39 -9.43%
P/EPS 14.69 12.73 11.19 12.28 12.17 14.33 13.96 3.45%
EY 6.81 7.86 8.93 8.14 8.22 6.98 7.17 -3.37%
DY 0.75 0.87 1.15 1.06 1.87 1.76 1.61 -39.93%
P/NAPS 0.00 2.90 0.00 3.20 3.12 3.84 3.35 -

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