[RGB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 11.82%
YoY- 52.38%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 188,565 174,123 162,533 154,100 145,070 127,500 120,355 34.85%
PBT 32,849 32,423 30,970 27,915 25,035 20,631 18,720 45.43%
Tax -120 -145 -119 -125 -183 287 205 -
NP 32,729 32,278 30,851 27,790 24,852 20,918 18,925 44.03%
-
NP to SH 32,729 32,282 30,852 27,791 24,853 20,915 18,925 44.03%
-
Tax Rate 0.37% 0.45% 0.38% 0.45% 0.73% -1.39% -1.10% -
Total Cost 155,836 141,845 131,682 126,310 120,218 106,582 101,430 33.11%
-
Net Worth 0 123,702 120,481 103,740 103,496 95,229 92,351 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,205 4,205 7,006 7,006 5,599 5,599 2,798 31.17%
Div Payout % 12.85% 13.03% 22.71% 25.21% 22.53% 26.77% 14.79% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 0 123,702 120,481 103,740 103,496 95,229 92,351 -
NOSH 281,818 281,142 280,190 280,378 279,720 280,086 279,854 0.46%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.36% 18.54% 18.98% 18.03% 17.13% 16.41% 15.72% -
ROE 0.00% 26.10% 25.61% 26.79% 24.01% 21.96% 20.49% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 66.91 61.93 58.01 54.96 51.86 45.52 43.01 34.22%
EPS 11.61 11.48 11.01 9.91 8.88 7.47 6.76 43.36%
DPS 1.50 1.50 2.50 2.50 2.00 2.00 1.00 31.00%
NAPS 0.00 0.44 0.43 0.37 0.37 0.34 0.33 -
Adjusted Per Share Value based on latest NOSH - 280,378
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.28 11.34 10.58 10.03 9.45 8.30 7.84 34.83%
EPS 2.13 2.10 2.01 1.81 1.62 1.36 1.23 44.15%
DPS 0.27 0.27 0.46 0.46 0.36 0.36 0.18 31.00%
NAPS 0.00 0.0805 0.0785 0.0675 0.0674 0.062 0.0601 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.41 1.39 1.58 1.22 1.28 1.50 1.72 -
P/RPS 2.11 2.24 2.72 2.22 2.47 3.30 4.00 -34.68%
P/EPS 12.14 12.11 14.35 12.31 14.41 20.09 25.43 -38.89%
EY 8.24 8.26 6.97 8.12 6.94 4.98 3.93 63.74%
DY 1.06 1.08 1.58 2.05 1.56 1.33 0.58 49.42%
P/NAPS 0.00 3.16 3.67 3.30 3.46 4.41 5.21 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 22/08/06 25/05/06 27/02/06 17/11/05 16/08/05 26/05/05 -
Price 1.30 1.41 1.34 1.42 1.24 1.45 1.36 -
P/RPS 1.94 2.28 2.31 2.58 2.39 3.19 3.16 -27.74%
P/EPS 11.19 12.28 12.17 14.33 13.96 19.42 20.11 -32.32%
EY 8.93 8.14 8.22 6.98 7.17 5.15 4.97 47.74%
DY 1.15 1.06 1.87 1.76 1.61 1.38 0.74 34.13%
P/NAPS 0.00 3.20 3.12 3.84 3.35 4.26 4.12 -

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