[RGB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 9.16%
YoY- 178.29%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 224,528 206,374 217,045 214,646 192,153 171,457 144,516 34.10%
PBT 22,458 22,508 23,254 19,696 18,190 12,410 5,738 148.14%
Tax -2,880 -2,500 -2,373 -1,540 -1,687 -1,346 -697 157.27%
NP 19,578 20,008 20,881 18,156 16,503 11,064 5,041 146.87%
-
NP to SH 19,597 20,160 21,134 18,526 16,972 11,638 5,783 125.44%
-
Tax Rate 12.82% 11.11% 10.20% 7.82% 9.27% 10.85% 12.15% -
Total Cost 204,950 186,366 196,164 196,490 175,650 160,393 139,475 29.22%
-
Net Worth 181,904 136,130 116,945 107,820 93,037 81,124 80,219 72.51%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,396 2,396 2,975 2,975 1,171 1,171 591 154.03%
Div Payout % 12.23% 11.88% 14.08% 16.06% 6.90% 10.06% 10.23% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 181,904 136,130 116,945 107,820 93,037 81,124 80,219 72.51%
NOSH 1,299,318 1,237,547 1,169,459 1,198,000 1,162,962 1,158,923 1,145,999 8.72%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.72% 9.70% 9.62% 8.46% 8.59% 6.45% 3.49% -
ROE 10.77% 14.81% 18.07% 17.18% 18.24% 14.35% 7.21% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 17.28 16.68 18.56 17.92 16.52 14.79 12.61 23.34%
EPS 1.51 1.63 1.81 1.55 1.46 1.00 0.50 108.79%
DPS 0.18 0.19 0.25 0.25 0.10 0.10 0.05 134.70%
NAPS 0.14 0.11 0.10 0.09 0.08 0.07 0.07 58.67%
Adjusted Per Share Value based on latest NOSH - 1,198,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.50 13.33 14.02 13.86 12.41 11.07 9.33 34.13%
EPS 1.27 1.30 1.37 1.20 1.10 0.75 0.37 127.37%
DPS 0.15 0.15 0.19 0.19 0.08 0.08 0.04 141.17%
NAPS 0.1175 0.0879 0.0755 0.0696 0.0601 0.0524 0.0518 72.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.14 0.14 0.16 0.135 0.16 0.11 0.105 -
P/RPS 0.81 0.84 0.86 0.75 0.97 0.74 0.83 -1.61%
P/EPS 9.28 8.59 8.85 8.73 10.96 10.95 20.81 -41.60%
EY 10.77 11.64 11.29 11.45 9.12 9.13 4.81 71.06%
DY 1.32 1.38 1.59 1.84 0.63 0.92 0.49 93.48%
P/NAPS 1.00 1.27 1.60 1.50 2.00 1.57 1.50 -23.66%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 29/05/15 26/02/15 27/11/14 25/08/14 28/05/14 -
Price 0.18 0.105 0.165 0.175 0.145 0.13 0.11 -
P/RPS 1.04 0.63 0.89 0.98 0.88 0.88 0.87 12.62%
P/EPS 11.93 6.45 9.13 11.32 9.94 12.95 21.80 -33.07%
EY 8.38 15.51 10.95 8.84 10.06 7.72 4.59 49.32%
DY 1.02 1.84 1.54 1.42 0.69 0.78 0.47 67.54%
P/NAPS 1.29 0.95 1.65 1.94 1.81 1.86 1.57 -12.26%

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