[RGB] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 45.83%
YoY- 72.66%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 206,374 217,045 214,646 192,153 171,457 144,516 139,635 29.84%
PBT 22,508 23,254 19,696 18,190 12,410 5,738 6,530 128.70%
Tax -2,500 -2,373 -1,540 -1,687 -1,346 -697 -564 170.57%
NP 20,008 20,881 18,156 16,503 11,064 5,041 5,966 124.54%
-
NP to SH 20,160 21,134 18,526 16,972 11,638 5,783 6,657 109.74%
-
Tax Rate 11.11% 10.20% 7.82% 9.27% 10.85% 12.15% 8.64% -
Total Cost 186,366 196,164 196,490 175,650 160,393 139,475 133,669 24.87%
-
Net Worth 136,130 116,945 107,820 93,037 81,124 80,219 70,999 54.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,396 2,975 2,975 1,171 1,171 591 591 154.90%
Div Payout % 11.88% 14.08% 16.06% 6.90% 10.06% 10.23% 8.89% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 136,130 116,945 107,820 93,037 81,124 80,219 70,999 54.52%
NOSH 1,237,547 1,169,459 1,198,000 1,162,962 1,158,923 1,145,999 1,183,333 3.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.70% 9.62% 8.46% 8.59% 6.45% 3.49% 4.27% -
ROE 14.81% 18.07% 17.18% 18.24% 14.35% 7.21% 9.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.68 18.56 17.92 16.52 14.79 12.61 11.80 26.03%
EPS 1.63 1.81 1.55 1.46 1.00 0.50 0.56 104.25%
DPS 0.19 0.25 0.25 0.10 0.10 0.05 0.05 144.10%
NAPS 0.11 0.10 0.09 0.08 0.07 0.07 0.06 49.96%
Adjusted Per Share Value based on latest NOSH - 1,162,962
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.44 14.13 13.98 12.51 11.16 9.41 9.09 29.87%
EPS 1.31 1.38 1.21 1.11 0.76 0.38 0.43 110.58%
DPS 0.16 0.19 0.19 0.08 0.08 0.04 0.04 152.62%
NAPS 0.0886 0.0761 0.0702 0.0606 0.0528 0.0522 0.0462 54.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.14 0.16 0.135 0.16 0.11 0.105 0.11 -
P/RPS 0.84 0.86 0.75 0.97 0.74 0.83 0.93 -6.57%
P/EPS 8.59 8.85 8.73 10.96 10.95 20.81 19.55 -42.29%
EY 11.64 11.29 11.45 9.12 9.13 4.81 5.11 73.38%
DY 1.38 1.59 1.84 0.63 0.92 0.49 0.45 111.51%
P/NAPS 1.27 1.60 1.50 2.00 1.57 1.50 1.83 -21.66%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 26/02/15 27/11/14 25/08/14 28/05/14 28/02/14 -
Price 0.105 0.165 0.175 0.145 0.13 0.11 0.115 -
P/RPS 0.63 0.89 0.98 0.88 0.88 0.87 0.97 -25.06%
P/EPS 6.45 9.13 11.32 9.94 12.95 21.80 20.44 -53.74%
EY 15.51 10.95 8.84 10.06 7.72 4.59 4.89 116.33%
DY 1.84 1.54 1.42 0.69 0.78 0.47 0.43 164.27%
P/NAPS 0.95 1.65 1.94 1.81 1.86 1.57 1.92 -37.52%

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