[RGB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.16%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 369,141 262,427 252,351 203,513 236,795 235,110 253,504 28.55%
PBT 36,889 39,686 40,374 34,460 33,969 30,948 30,994 12.34%
Tax -6,065 -8,798 -9,676 -7,238 -6,780 -5,453 -5,693 4.32%
NP 30,824 30,888 30,698 27,222 27,189 25,495 25,301 14.11%
-
NP to SH 30,441 30,448 30,278 26,824 26,781 25,119 24,853 14.52%
-
Tax Rate 16.44% 22.17% 23.97% 21.00% 19.96% 17.62% 18.37% -
Total Cost 338,317 231,539 221,653 176,291 209,606 209,615 228,203 30.11%
-
Net Worth 215,063 201,251 214,410 214,128 199,407 210,927 196,275 6.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,380 9,380 13,335 7,880 7,880 7,880 3,925 79.03%
Div Payout % 30.82% 30.81% 44.04% 29.38% 29.43% 31.37% 15.79% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 215,063 201,251 214,410 214,128 199,407 210,927 196,275 6.30%
NOSH 1,344,742 1,342,247 1,340,547 1,338,565 1,329,384 1,318,297 1,308,499 1.84%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.35% 11.77% 12.16% 13.38% 11.48% 10.84% 9.98% -
ROE 14.15% 15.13% 14.12% 12.53% 13.43% 11.91% 12.66% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.46 19.56 18.83 15.21 17.81 17.83 19.37 26.27%
EPS 2.26 2.27 2.26 2.00 2.01 1.91 1.90 12.29%
DPS 0.70 0.70 1.00 0.59 0.60 0.60 0.30 76.19%
NAPS 0.16 0.15 0.16 0.16 0.15 0.16 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 1,338,565
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.04 17.09 16.43 13.25 15.42 15.31 16.51 28.55%
EPS 1.98 1.98 1.97 1.75 1.74 1.64 1.62 14.35%
DPS 0.61 0.61 0.87 0.51 0.51 0.51 0.26 76.84%
NAPS 0.14 0.131 0.1396 0.1394 0.1298 0.1373 0.1278 6.28%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.24 0.25 0.28 0.28 0.28 0.285 0.28 -
P/RPS 0.87 1.28 1.49 1.84 1.57 1.60 1.45 -28.92%
P/EPS 10.60 11.02 12.39 13.97 13.90 14.96 14.74 -19.78%
EY 9.44 9.08 8.07 7.16 7.19 6.69 6.78 24.76%
DY 2.92 2.80 3.57 2.10 2.14 2.11 1.07 95.64%
P/NAPS 1.50 1.67 1.75 1.75 1.87 1.78 1.87 -13.70%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 27/02/18 29/11/17 29/08/17 29/05/17 22/02/17 -
Price 0.29 0.255 0.285 0.295 0.26 0.295 0.33 -
P/RPS 1.06 1.30 1.51 1.94 1.46 1.65 1.70 -27.07%
P/EPS 12.81 11.24 12.61 14.72 12.91 15.48 17.37 -18.41%
EY 7.81 8.90 7.93 6.79 7.75 6.46 5.76 22.57%
DY 2.41 2.75 3.51 2.00 2.31 2.03 0.91 91.76%
P/NAPS 1.81 1.70 1.78 1.84 1.73 1.84 2.20 -12.22%

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