[RGB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 11.01%
YoY- 63.02%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 215,381 188,565 174,123 162,533 154,100 145,070 127,500 41.70%
PBT 33,280 32,849 32,423 30,970 27,915 25,035 20,631 37.42%
Tax -1,809 -120 -145 -119 -125 -183 287 -
NP 31,471 32,729 32,278 30,851 27,790 24,852 20,918 31.20%
-
NP to SH 31,471 32,729 32,282 30,852 27,791 24,853 20,915 31.21%
-
Tax Rate 5.44% 0.37% 0.45% 0.38% 0.45% 0.73% -1.39% -
Total Cost 183,910 155,836 141,845 131,682 126,310 120,218 106,582 43.71%
-
Net Worth 138,198 0 123,702 120,481 103,740 103,496 95,229 28.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,497 4,205 4,205 7,006 7,006 5,599 5,599 -26.86%
Div Payout % 11.11% 12.85% 13.03% 22.71% 25.21% 22.53% 26.77% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 138,198 0 123,702 120,481 103,740 103,496 95,229 28.09%
NOSH 282,038 281,818 281,142 280,190 280,378 279,720 280,086 0.46%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.61% 17.36% 18.54% 18.98% 18.03% 17.13% 16.41% -
ROE 22.77% 0.00% 26.10% 25.61% 26.79% 24.01% 21.96% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 76.37 66.91 61.93 58.01 54.96 51.86 45.52 41.06%
EPS 11.16 11.61 11.48 11.01 9.91 8.88 7.47 30.59%
DPS 1.24 1.50 1.50 2.50 2.50 2.00 2.00 -27.22%
NAPS 0.49 0.00 0.44 0.43 0.37 0.37 0.34 27.50%
Adjusted Per Share Value based on latest NOSH - 280,190
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.02 12.28 11.34 10.58 10.03 9.45 8.30 41.69%
EPS 2.05 2.13 2.10 2.01 1.81 1.62 1.36 31.36%
DPS 0.23 0.27 0.27 0.46 0.46 0.36 0.36 -25.75%
NAPS 0.09 0.00 0.0805 0.0785 0.0675 0.0674 0.062 28.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.29 1.41 1.39 1.58 1.22 1.28 1.50 -
P/RPS 1.69 2.11 2.24 2.72 2.22 2.47 3.30 -35.91%
P/EPS 11.56 12.14 12.11 14.35 12.31 14.41 20.09 -30.74%
EY 8.65 8.24 8.26 6.97 8.12 6.94 4.98 44.35%
DY 0.96 1.06 1.08 1.58 2.05 1.56 1.33 -19.48%
P/NAPS 2.63 0.00 3.16 3.67 3.30 3.46 4.41 -29.08%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 22/08/06 25/05/06 27/02/06 17/11/05 16/08/05 -
Price 1.42 1.30 1.41 1.34 1.42 1.24 1.45 -
P/RPS 1.86 1.94 2.28 2.31 2.58 2.39 3.19 -30.13%
P/EPS 12.73 11.19 12.28 12.17 14.33 13.96 19.42 -24.48%
EY 7.86 8.93 8.14 8.22 6.98 7.17 5.15 32.45%
DY 0.87 1.15 1.06 1.87 1.76 1.61 1.38 -26.41%
P/NAPS 2.90 0.00 3.20 3.12 3.84 3.35 4.26 -22.56%

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