[RGB] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 1.01%
YoY- 16.68%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 351,097 297,565 272,421 383,654 379,250 394,364 369,141 -3.27%
PBT 42,841 32,895 34,230 35,617 35,165 38,813 36,889 10.45%
Tax -2,666 742 170 263 274 -5,395 -6,065 -42.10%
NP 40,175 33,637 34,400 35,880 35,439 33,418 30,824 19.26%
-
NP to SH 39,766 33,235 34,047 35,527 35,173 33,062 30,441 19.44%
-
Tax Rate 6.22% -2.26% -0.50% -0.74% -0.78% 13.90% 16.44% -
Total Cost 310,922 263,928 238,021 347,774 343,811 360,946 338,317 -5.45%
-
Net Worth 263,188 247,456 24,658,192 230,932 230,791 230,660 215,063 14.36%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,644 10,770 10,770 10,770 10,770 9,380 9,380 -37.33%
Div Payout % 11.68% 32.41% 31.63% 30.32% 30.62% 28.37% 30.82% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 263,188 247,456 24,658,192 230,932 230,791 230,660 215,063 14.36%
NOSH 1,548,245 1,547,942 1,546,243 1,540,575 1,539,089 1,538,395 1,344,742 9.82%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.44% 11.30% 12.63% 9.35% 9.34% 8.47% 8.35% -
ROE 15.11% 13.43% 0.14% 15.38% 15.24% 14.33% 14.15% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.68 19.24 17.68 24.92 24.65 25.65 27.46 -11.93%
EPS 2.57 2.15 2.21 2.31 2.29 2.15 2.26 8.92%
DPS 0.30 0.70 0.70 0.70 0.70 0.61 0.70 -43.06%
NAPS 0.17 0.16 16.00 0.15 0.15 0.15 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 1,540,575
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.86 19.38 17.74 24.98 24.69 25.68 24.04 -3.29%
EPS 2.59 2.16 2.22 2.31 2.29 2.15 1.98 19.54%
DPS 0.30 0.70 0.70 0.70 0.70 0.61 0.61 -37.61%
NAPS 0.1714 0.1611 16.056 0.1504 0.1503 0.1502 0.14 14.40%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.175 0.175 0.205 0.21 0.19 0.23 0.24 -
P/RPS 0.77 0.91 1.16 0.84 0.77 0.90 0.87 -7.79%
P/EPS 6.81 8.14 9.28 9.10 8.31 10.70 10.60 -25.48%
EY 14.68 12.28 10.78 10.99 12.03 9.35 9.44 34.11%
DY 1.71 4.00 3.41 3.33 3.68 2.65 2.92 -29.93%
P/NAPS 1.03 1.09 0.01 1.40 1.27 1.53 1.50 -22.11%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 30/08/19 30/05/19 26/02/19 26/11/18 29/08/18 -
Price 0.20 0.17 0.195 0.195 0.235 0.20 0.29 -
P/RPS 0.88 0.88 1.10 0.78 0.95 0.78 1.06 -11.63%
P/EPS 7.79 7.91 8.83 8.45 10.28 9.30 12.81 -28.15%
EY 12.84 12.64 11.33 11.83 9.73 10.75 7.81 39.17%
DY 1.50 4.12 3.59 3.59 2.98 3.05 2.41 -27.03%
P/NAPS 1.18 1.06 0.01 1.30 1.57 1.33 1.81 -24.75%

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