[RGB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 101.25%
YoY- 12.02%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 217,045 214,646 192,153 171,457 144,516 139,635 180,262 13.19%
PBT 23,254 19,696 18,190 12,410 5,738 6,530 9,188 85.82%
Tax -2,373 -1,540 -1,687 -1,346 -697 -564 -440 207.85%
NP 20,881 18,156 16,503 11,064 5,041 5,966 8,748 78.70%
-
NP to SH 21,134 18,526 16,972 11,638 5,783 6,657 9,830 66.65%
-
Tax Rate 10.20% 7.82% 9.27% 10.85% 12.15% 8.64% 4.79% -
Total Cost 196,164 196,490 175,650 160,393 139,475 133,669 171,514 9.37%
-
Net Worth 116,945 107,820 93,037 81,124 80,219 70,999 70,949 39.57%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 2,975 2,975 1,171 1,171 591 591 - -
Div Payout % 14.08% 16.06% 6.90% 10.06% 10.23% 8.89% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 116,945 107,820 93,037 81,124 80,219 70,999 70,949 39.57%
NOSH 1,169,459 1,198,000 1,162,962 1,158,923 1,145,999 1,183,333 1,182,500 -0.73%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.62% 8.46% 8.59% 6.45% 3.49% 4.27% 4.85% -
ROE 18.07% 17.18% 18.24% 14.35% 7.21% 9.38% 13.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.56 17.92 16.52 14.79 12.61 11.80 15.24 14.05%
EPS 1.81 1.55 1.46 1.00 0.50 0.56 0.83 68.24%
DPS 0.25 0.25 0.10 0.10 0.05 0.05 0.00 -
NAPS 0.10 0.09 0.08 0.07 0.07 0.06 0.06 40.61%
Adjusted Per Share Value based on latest NOSH - 1,158,923
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.02 13.86 12.41 11.07 9.33 9.02 11.64 13.21%
EPS 1.37 1.20 1.10 0.75 0.37 0.43 0.63 67.92%
DPS 0.19 0.19 0.08 0.08 0.04 0.04 0.00 -
NAPS 0.0755 0.0696 0.0601 0.0524 0.0518 0.0459 0.0458 39.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.16 0.135 0.16 0.11 0.105 0.11 0.12 -
P/RPS 0.86 0.75 0.97 0.74 0.83 0.93 0.79 5.82%
P/EPS 8.85 8.73 10.96 10.95 20.81 19.55 14.44 -27.86%
EY 11.29 11.45 9.12 9.13 4.81 5.11 6.93 38.49%
DY 1.59 1.84 0.63 0.92 0.49 0.45 0.00 -
P/NAPS 1.60 1.50 2.00 1.57 1.50 1.83 2.00 -13.83%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 27/11/14 25/08/14 28/05/14 28/02/14 26/11/13 -
Price 0.165 0.175 0.145 0.13 0.11 0.115 0.13 -
P/RPS 0.89 0.98 0.88 0.88 0.87 0.97 0.85 3.11%
P/EPS 9.13 11.32 9.94 12.95 21.80 20.44 15.64 -30.17%
EY 10.95 8.84 10.06 7.72 4.59 4.89 6.39 43.24%
DY 1.54 1.42 0.69 0.78 0.47 0.43 0.00 -
P/NAPS 1.65 1.94 1.81 1.86 1.57 1.92 2.17 -16.70%

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