[RGB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.83%
YoY- 45.04%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 174,123 162,533 154,100 145,070 127,500 120,355 115,347 31.69%
PBT 32,423 30,970 27,915 25,035 20,631 18,720 18,449 45.78%
Tax -145 -119 -125 -183 287 205 -211 -22.17%
NP 32,278 30,851 27,790 24,852 20,918 18,925 18,238 46.46%
-
NP to SH 32,282 30,852 27,791 24,853 20,915 18,925 18,238 46.47%
-
Tax Rate 0.45% 0.38% 0.45% 0.73% -1.39% -1.10% 1.14% -
Total Cost 141,845 131,682 126,310 120,218 106,582 101,430 97,109 28.82%
-
Net Worth 123,702 120,481 103,740 103,496 95,229 92,351 86,753 26.76%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,205 7,006 7,006 5,599 5,599 2,798 2,798 31.30%
Div Payout % 13.03% 22.71% 25.21% 22.53% 26.77% 14.79% 15.34% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 123,702 120,481 103,740 103,496 95,229 92,351 86,753 26.76%
NOSH 281,142 280,190 280,378 279,720 280,086 279,854 279,851 0.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.54% 18.98% 18.03% 17.13% 16.41% 15.72% 15.81% -
ROE 26.10% 25.61% 26.79% 24.01% 21.96% 20.49% 21.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 61.93 58.01 54.96 51.86 45.52 43.01 41.22 31.27%
EPS 11.48 11.01 9.91 8.88 7.47 6.76 6.52 45.96%
DPS 1.50 2.50 2.50 2.00 2.00 1.00 1.00 31.13%
NAPS 0.44 0.43 0.37 0.37 0.34 0.33 0.31 26.37%
Adjusted Per Share Value based on latest NOSH - 279,720
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.34 10.58 10.03 9.45 8.30 7.84 7.51 31.71%
EPS 2.10 2.01 1.81 1.62 1.36 1.23 1.19 46.18%
DPS 0.27 0.46 0.46 0.36 0.36 0.18 0.18 31.13%
NAPS 0.0805 0.0785 0.0675 0.0674 0.062 0.0601 0.0565 26.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.39 1.58 1.22 1.28 1.50 1.72 1.82 -
P/RPS 2.24 2.72 2.22 2.47 3.30 4.00 4.42 -36.51%
P/EPS 12.11 14.35 12.31 14.41 20.09 25.43 27.93 -42.80%
EY 8.26 6.97 8.12 6.94 4.98 3.93 3.58 74.87%
DY 1.08 1.58 2.05 1.56 1.33 0.58 0.55 57.00%
P/NAPS 3.16 3.67 3.30 3.46 4.41 5.21 5.87 -33.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 25/05/06 27/02/06 17/11/05 16/08/05 26/05/05 22/02/05 -
Price 1.41 1.34 1.42 1.24 1.45 1.36 1.82 -
P/RPS 2.28 2.31 2.58 2.39 3.19 3.16 4.42 -35.75%
P/EPS 12.28 12.17 14.33 13.96 19.42 20.11 27.93 -42.26%
EY 8.14 8.22 6.98 7.17 5.15 4.97 3.58 73.17%
DY 1.06 1.87 1.76 1.61 1.38 0.74 0.55 55.05%
P/NAPS 3.20 3.12 3.84 3.35 4.26 4.12 5.87 -33.34%

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