[RGB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -3.84%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 270,663 261,543 229,926 215,381 188,565 174,123 162,533 40.45%
PBT 37,886 39,232 34,243 33,280 32,849 32,423 30,970 14.36%
Tax -2,604 -2,401 -2,059 -1,809 -120 -145 -119 680.87%
NP 35,282 36,831 32,184 31,471 32,729 32,278 30,851 9.35%
-
NP to SH 35,287 36,831 32,184 31,471 32,729 32,282 30,852 9.35%
-
Tax Rate 6.87% 6.12% 6.01% 5.44% 0.37% 0.45% 0.38% -
Total Cost 235,381 224,712 197,742 183,910 155,836 141,845 131,682 47.23%
-
Net Worth 164,601 0 0 138,198 0 123,702 120,481 23.10%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,497 3,497 3,497 3,497 4,205 4,205 7,006 -37.04%
Div Payout % 9.91% 9.50% 10.87% 11.11% 12.85% 13.03% 22.71% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 164,601 0 0 138,198 0 123,702 120,481 23.10%
NOSH 866,323 287,793 284,746 282,038 281,818 281,142 280,190 112.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.04% 14.08% 14.00% 14.61% 17.36% 18.54% 18.98% -
ROE 21.44% 0.00% 0.00% 22.77% 0.00% 26.10% 25.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.24 90.88 80.75 76.37 66.91 61.93 58.01 -33.78%
EPS 4.07 12.80 11.30 11.16 11.61 11.48 11.01 -48.46%
DPS 0.40 1.22 1.24 1.24 1.50 1.50 2.50 -70.49%
NAPS 0.19 0.00 0.00 0.49 0.00 0.44 0.43 -41.95%
Adjusted Per Share Value based on latest NOSH - 282,038
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.48 16.89 14.85 13.91 12.18 11.25 10.50 40.42%
EPS 2.28 2.38 2.08 2.03 2.11 2.09 1.99 9.48%
DPS 0.23 0.23 0.23 0.23 0.27 0.27 0.45 -36.04%
NAPS 0.1063 0.00 0.00 0.0893 0.00 0.0799 0.0778 23.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.59 1.75 1.65 1.29 1.41 1.39 1.58 -
P/RPS 1.89 1.93 2.04 1.69 2.11 2.24 2.72 -21.53%
P/EPS 14.48 13.67 14.60 11.56 12.14 12.11 14.35 0.60%
EY 6.90 7.31 6.85 8.65 8.24 8.26 6.97 -0.67%
DY 0.68 0.69 0.75 0.96 1.06 1.08 1.58 -42.96%
P/NAPS 3.11 0.00 0.00 2.63 0.00 3.16 3.67 -10.44%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 27/08/07 29/05/07 27/02/07 23/11/06 22/08/06 25/05/06 -
Price 0.57 1.63 1.66 1.42 1.30 1.41 1.34 -
P/RPS 1.82 1.79 2.06 1.86 1.94 2.28 2.31 -14.68%
P/EPS 13.99 12.74 14.69 12.73 11.19 12.28 12.17 9.72%
EY 7.15 7.85 6.81 7.86 8.93 8.14 8.22 -8.87%
DY 0.71 0.75 0.75 0.87 1.15 1.06 1.87 -47.53%
P/NAPS 3.00 0.00 0.00 2.90 0.00 3.20 3.12 -2.57%

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