[RGB] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.77%
YoY- 96.56%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 154,100 145,070 127,500 120,355 115,347 111,952 93,167 39.73%
PBT 27,915 25,035 20,631 18,720 18,449 17,373 14,756 52.78%
Tax -125 -183 287 205 -211 -238 -676 -67.44%
NP 27,790 24,852 20,918 18,925 18,238 17,135 14,080 57.15%
-
NP to SH 27,791 24,853 20,915 18,925 18,238 17,135 14,080 57.15%
-
Tax Rate 0.45% 0.73% -1.39% -1.10% 1.14% 1.37% 4.58% -
Total Cost 126,310 120,218 106,582 101,430 97,109 94,817 79,087 36.51%
-
Net Worth 103,740 103,496 95,229 92,351 86,753 81,279 78,399 20.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,006 5,599 5,599 2,798 2,798 - - -
Div Payout % 25.21% 22.53% 26.77% 14.79% 15.34% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 103,740 103,496 95,229 92,351 86,753 81,279 78,399 20.46%
NOSH 280,378 279,720 280,086 279,854 279,851 280,275 279,999 0.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.03% 17.13% 16.41% 15.72% 15.81% 15.31% 15.11% -
ROE 26.79% 24.01% 21.96% 20.49% 21.02% 21.08% 17.96% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 54.96 51.86 45.52 43.01 41.22 39.94 33.27 39.61%
EPS 9.91 8.88 7.47 6.76 6.52 6.11 5.03 56.96%
DPS 2.50 2.00 2.00 1.00 1.00 0.00 0.00 -
NAPS 0.37 0.37 0.34 0.33 0.31 0.29 0.28 20.35%
Adjusted Per Share Value based on latest NOSH - 279,854
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.95 9.37 8.24 7.77 7.45 7.23 6.02 39.66%
EPS 1.79 1.61 1.35 1.22 1.18 1.11 0.91 56.79%
DPS 0.45 0.36 0.36 0.18 0.18 0.00 0.00 -
NAPS 0.067 0.0668 0.0615 0.0596 0.056 0.0525 0.0506 20.52%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.22 1.28 1.50 1.72 1.82 1.74 1.75 -
P/RPS 2.22 2.47 3.30 4.00 4.42 4.36 5.26 -43.64%
P/EPS 12.31 14.41 20.09 25.43 27.93 28.46 34.80 -49.88%
EY 8.12 6.94 4.98 3.93 3.58 3.51 2.87 99.66%
DY 2.05 1.56 1.33 0.58 0.55 0.00 0.00 -
P/NAPS 3.30 3.46 4.41 5.21 5.87 6.00 6.25 -34.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 16/08/05 26/05/05 22/02/05 29/11/04 - -
Price 1.42 1.24 1.45 1.36 1.82 1.73 0.00 -
P/RPS 2.58 2.39 3.19 3.16 4.42 4.33 0.00 -
P/EPS 14.33 13.96 19.42 20.11 27.93 28.30 0.00 -
EY 6.98 7.17 5.15 4.97 3.58 3.53 0.00 -
DY 1.76 1.61 1.38 0.74 0.55 0.00 0.00 -
P/NAPS 3.84 3.35 4.26 4.12 5.87 5.97 0.00 -

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