[RGB] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -32.28%
YoY- -0.89%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 192,153 171,457 144,516 139,635 180,262 196,116 190,756 0.48%
PBT 18,190 12,410 5,738 6,530 9,188 9,492 8,472 66.35%
Tax -1,687 -1,346 -697 -564 -440 -99 -99 561.05%
NP 16,503 11,064 5,041 5,966 8,748 9,393 8,373 57.13%
-
NP to SH 16,972 11,638 5,783 6,657 9,830 10,389 9,186 50.51%
-
Tax Rate 9.27% 10.85% 12.15% 8.64% 4.79% 1.04% 1.17% -
Total Cost 175,650 160,393 139,475 133,669 171,514 186,723 182,383 -2.47%
-
Net Worth 93,037 81,124 80,219 70,999 70,949 67,119 67,643 23.65%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,171 1,171 591 591 - - - -
Div Payout % 6.90% 10.06% 10.23% 8.89% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 93,037 81,124 80,219 70,999 70,949 67,119 67,643 23.65%
NOSH 1,162,962 1,158,923 1,145,999 1,183,333 1,182,500 1,118,666 1,127,391 2.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.59% 6.45% 3.49% 4.27% 4.85% 4.79% 4.39% -
ROE 18.24% 14.35% 7.21% 9.38% 13.85% 15.48% 13.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.52 14.79 12.61 11.80 15.24 17.53 16.92 -1.58%
EPS 1.46 1.00 0.50 0.56 0.83 0.93 0.81 48.05%
DPS 0.10 0.10 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.06 0.06 0.06 0.06 21.12%
Adjusted Per Share Value based on latest NOSH - 1,183,333
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.51 11.16 9.41 9.09 11.74 12.77 12.42 0.48%
EPS 1.11 0.76 0.38 0.43 0.64 0.68 0.60 50.64%
DPS 0.08 0.08 0.04 0.04 0.00 0.00 0.00 -
NAPS 0.0606 0.0528 0.0522 0.0462 0.0462 0.0437 0.044 23.76%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.16 0.11 0.105 0.11 0.12 0.11 0.08 -
P/RPS 0.97 0.74 0.83 0.93 0.79 0.63 0.47 62.02%
P/EPS 10.96 10.95 20.81 19.55 14.44 11.84 9.82 7.58%
EY 9.12 9.13 4.81 5.11 6.93 8.44 10.19 -7.12%
DY 0.63 0.92 0.49 0.45 0.00 0.00 0.00 -
P/NAPS 2.00 1.57 1.50 1.83 2.00 1.83 1.33 31.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 28/05/14 28/02/14 26/11/13 26/08/13 28/05/13 -
Price 0.145 0.13 0.11 0.115 0.13 0.13 0.125 -
P/RPS 0.88 0.88 0.87 0.97 0.85 0.74 0.74 12.23%
P/EPS 9.94 12.95 21.80 20.44 15.64 14.00 15.34 -25.09%
EY 10.06 7.72 4.59 4.89 6.39 7.14 6.52 33.49%
DY 0.69 0.78 0.47 0.43 0.00 0.00 0.00 -
P/NAPS 1.81 1.86 1.57 1.92 2.17 2.17 2.08 -8.84%

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