[RGB] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 6.38%
YoY- 16.17%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 297,565 272,421 383,654 379,250 394,364 369,141 262,427 8.72%
PBT 32,895 34,230 35,617 35,165 38,813 36,889 39,686 -11.75%
Tax 742 170 263 274 -5,395 -6,065 -8,798 -
NP 33,637 34,400 35,880 35,439 33,418 30,824 30,888 5.84%
-
NP to SH 33,235 34,047 35,527 35,173 33,062 30,441 30,448 6.00%
-
Tax Rate -2.26% -0.50% -0.74% -0.78% 13.90% 16.44% 22.17% -
Total Cost 263,928 238,021 347,774 343,811 360,946 338,317 231,539 9.11%
-
Net Worth 247,456 24,658,192 230,932 230,791 230,660 215,063 201,251 14.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 10,770 10,770 10,770 10,770 9,380 9,380 9,380 9.64%
Div Payout % 32.41% 31.63% 30.32% 30.62% 28.37% 30.82% 30.81% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 247,456 24,658,192 230,932 230,791 230,660 215,063 201,251 14.75%
NOSH 1,547,942 1,546,243 1,540,575 1,539,089 1,538,395 1,344,742 1,342,247 9.96%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.30% 12.63% 9.35% 9.34% 8.47% 8.35% 11.77% -
ROE 13.43% 0.14% 15.38% 15.24% 14.33% 14.15% 15.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 19.24 17.68 24.92 24.65 25.65 27.46 19.56 -1.09%
EPS 2.15 2.21 2.31 2.29 2.15 2.26 2.27 -3.55%
DPS 0.70 0.70 0.70 0.70 0.61 0.70 0.70 0.00%
NAPS 0.16 16.00 0.15 0.15 0.15 0.16 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 1,539,089
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 19.38 17.74 24.98 24.69 25.68 24.04 17.09 8.73%
EPS 2.16 2.22 2.31 2.29 2.15 1.98 1.98 5.96%
DPS 0.70 0.70 0.70 0.70 0.61 0.61 0.61 9.59%
NAPS 0.1611 16.056 0.1504 0.1503 0.1502 0.14 0.131 14.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.175 0.205 0.21 0.19 0.23 0.24 0.25 -
P/RPS 0.91 1.16 0.84 0.77 0.90 0.87 1.28 -20.32%
P/EPS 8.14 9.28 9.10 8.31 10.70 10.60 11.02 -18.27%
EY 12.28 10.78 10.99 12.03 9.35 9.44 9.08 22.27%
DY 4.00 3.41 3.33 3.68 2.65 2.92 2.80 26.81%
P/NAPS 1.09 0.01 1.40 1.27 1.53 1.50 1.67 -24.73%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 30/05/19 26/02/19 26/11/18 29/08/18 28/05/18 -
Price 0.17 0.195 0.195 0.235 0.20 0.29 0.255 -
P/RPS 0.88 1.10 0.78 0.95 0.78 1.06 1.30 -22.88%
P/EPS 7.91 8.83 8.45 10.28 9.30 12.81 11.24 -20.86%
EY 12.64 11.33 11.83 9.73 10.75 7.81 8.90 26.32%
DY 4.12 3.59 3.59 2.98 3.05 2.41 2.75 30.89%
P/NAPS 1.06 0.01 1.30 1.57 1.33 1.81 1.70 -26.99%

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