[RGB] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 52.42%
YoY- 1621.74%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 588,692 822,769 707,821 718,956 618,925 335,595 272,473 67.20%
PBT 48,348 57,280 43,952 81,850 55,323 23,691 8,683 214.48%
Tax -12,059 -13,352 -11,651 -10,408 -8,872 -6,230 -4,893 82.55%
NP 36,289 43,928 32,301 71,442 46,451 17,461 3,790 351.53%
-
NP to SH 40,495 48,130 36,488 72,602 47,632 18,477 4,630 325.06%
-
Tax Rate 24.94% 23.31% 26.51% 12.72% 16.04% 26.30% 56.35% -
Total Cost 552,403 778,841 675,520 647,514 572,474 318,134 268,683 61.75%
-
Net Worth 277,353 261,945 261,945 308,170 292,762 246,536 231,455 12.83%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 40,062 30,817 21,571 9,245 - - - -
Div Payout % 98.93% 64.03% 59.12% 12.73% - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 277,353 261,945 261,945 308,170 292,762 246,536 231,455 12.83%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.16% 5.34% 4.56% 9.94% 7.51% 5.20% 1.39% -
ROE 14.60% 18.37% 13.93% 23.56% 16.27% 7.49% 2.00% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 38.21 53.40 45.94 46.66 40.17 21.78 17.66 67.36%
EPS 2.63 3.12 2.37 4.71 3.09 1.20 0.30 325.72%
DPS 2.60 2.00 1.40 0.60 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.20 0.19 0.16 0.15 12.93%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 38.33 53.57 46.09 46.81 40.30 21.85 17.74 67.20%
EPS 2.64 3.13 2.38 4.73 3.10 1.20 0.30 326.80%
DPS 2.61 2.01 1.40 0.60 0.00 0.00 0.00 -
NAPS 0.1806 0.1706 0.1706 0.2007 0.1906 0.1605 0.1507 12.83%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.47 0.31 0.27 0.29 0.335 0.195 0.18 -
P/RPS 1.23 0.58 0.59 0.62 0.83 0.90 1.02 13.30%
P/EPS 17.88 9.92 11.40 6.15 10.84 16.26 59.99 -55.41%
EY 5.59 10.08 8.77 16.25 9.23 6.15 1.67 123.93%
DY 5.53 6.45 5.19 2.07 0.00 0.00 0.00 -
P/NAPS 2.61 1.82 1.59 1.45 1.76 1.22 1.20 67.94%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 30/05/24 29/02/24 29/11/23 24/08/23 26/05/23 27/02/23 -
Price 0.395 0.415 0.29 0.30 0.375 0.23 0.235 -
P/RPS 1.03 0.78 0.63 0.64 0.93 1.06 1.33 -15.68%
P/EPS 15.03 13.29 12.25 6.37 12.13 19.18 78.32 -66.76%
EY 6.65 7.53 8.17 15.71 8.24 5.21 1.28 200.26%
DY 6.58 4.82 4.83 2.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.44 1.71 1.50 1.97 1.44 1.57 24.86%

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