[RGB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.38%
YoY- 31.69%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 261,543 229,926 215,381 188,565 174,123 162,533 154,100 42.42%
PBT 39,232 34,243 33,280 32,849 32,423 30,970 27,915 25.54%
Tax -2,401 -2,059 -1,809 -120 -145 -119 -125 621.11%
NP 36,831 32,184 31,471 32,729 32,278 30,851 27,790 20.71%
-
NP to SH 36,831 32,184 31,471 32,729 32,282 30,852 27,791 20.71%
-
Tax Rate 6.12% 6.01% 5.44% 0.37% 0.45% 0.38% 0.45% -
Total Cost 224,712 197,742 183,910 155,836 141,845 131,682 126,310 46.97%
-
Net Worth 0 0 138,198 0 123,702 120,481 103,740 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,497 3,497 3,497 4,205 4,205 7,006 7,006 -37.15%
Div Payout % 9.50% 10.87% 11.11% 12.85% 13.03% 22.71% 25.21% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 0 138,198 0 123,702 120,481 103,740 -
NOSH 287,793 284,746 282,038 281,818 281,142 280,190 280,378 1.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.08% 14.00% 14.61% 17.36% 18.54% 18.98% 18.03% -
ROE 0.00% 0.00% 22.77% 0.00% 26.10% 25.61% 26.79% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 90.88 80.75 76.37 66.91 61.93 58.01 54.96 39.96%
EPS 12.80 11.30 11.16 11.61 11.48 11.01 9.91 18.65%
DPS 1.22 1.24 1.24 1.50 1.50 2.50 2.50 -38.09%
NAPS 0.00 0.00 0.49 0.00 0.44 0.43 0.37 -
Adjusted Per Share Value based on latest NOSH - 281,818
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.03 14.97 14.02 12.28 11.34 10.58 10.03 42.46%
EPS 2.40 2.10 2.05 2.13 2.10 2.01 1.81 20.75%
DPS 0.23 0.23 0.23 0.27 0.27 0.46 0.46 -37.08%
NAPS 0.00 0.00 0.09 0.00 0.0805 0.0785 0.0675 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.75 1.65 1.29 1.41 1.39 1.58 1.22 -
P/RPS 1.93 2.04 1.69 2.11 2.24 2.72 2.22 -8.93%
P/EPS 13.67 14.60 11.56 12.14 12.11 14.35 12.31 7.25%
EY 7.31 6.85 8.65 8.24 8.26 6.97 8.12 -6.78%
DY 0.69 0.75 0.96 1.06 1.08 1.58 2.05 -51.70%
P/NAPS 0.00 0.00 2.63 0.00 3.16 3.67 3.30 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 29/05/07 27/02/07 23/11/06 22/08/06 25/05/06 27/02/06 -
Price 1.63 1.66 1.42 1.30 1.41 1.34 1.42 -
P/RPS 1.79 2.06 1.86 1.94 2.28 2.31 2.58 -21.68%
P/EPS 12.74 14.69 12.73 11.19 12.28 12.17 14.33 -7.56%
EY 7.85 6.81 7.86 8.93 8.14 8.22 6.98 8.16%
DY 0.75 0.75 0.87 1.15 1.06 1.87 1.76 -43.46%
P/NAPS 0.00 0.00 2.90 0.00 3.20 3.12 3.84 -

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