[RGB] QoQ TTM Result on 31-Mar-2024 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 31.91%
YoY- 160.49%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 512,535 588,692 822,769 707,821 718,956 618,925 335,595 32.51%
PBT 40,599 48,348 57,280 43,952 81,850 55,323 23,691 43.06%
Tax -11,346 -12,059 -13,352 -11,651 -10,408 -8,872 -6,230 48.96%
NP 29,253 36,289 43,928 32,301 71,442 46,451 17,461 40.92%
-
NP to SH 33,450 40,495 48,130 36,488 72,602 47,632 18,477 48.37%
-
Tax Rate 27.95% 24.94% 23.31% 26.51% 12.72% 16.04% 26.30% -
Total Cost 483,282 552,403 778,841 675,520 647,514 572,474 318,134 32.04%
-
Net Worth 261,079 277,353 261,945 261,945 308,170 292,762 246,536 3.88%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 58,460 40,062 30,817 21,571 9,245 - - -
Div Payout % 174.77% 98.93% 64.03% 59.12% 12.73% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 261,079 277,353 261,945 261,945 308,170 292,762 246,536 3.88%
NOSH 1,535,760 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 -0.53%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.71% 6.16% 5.34% 4.56% 9.94% 7.51% 5.20% -
ROE 12.81% 14.60% 18.37% 13.93% 23.56% 16.27% 7.49% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.37 38.21 53.40 45.94 46.66 40.17 21.78 32.79%
EPS 2.18 2.63 3.12 2.37 4.71 3.09 1.20 48.72%
DPS 3.80 2.60 2.00 1.40 0.60 0.00 0.00 -
NAPS 0.17 0.18 0.17 0.17 0.20 0.19 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.37 38.33 53.57 46.09 46.81 40.30 21.85 32.51%
EPS 2.18 2.64 3.13 2.38 4.73 3.10 1.20 48.72%
DPS 3.80 2.61 2.01 1.40 0.60 0.00 0.00 -
NAPS 0.17 0.1806 0.1706 0.1706 0.2007 0.1906 0.1605 3.89%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.375 0.47 0.31 0.27 0.29 0.335 0.195 -
P/RPS 1.12 1.23 0.58 0.59 0.62 0.83 0.90 15.64%
P/EPS 17.22 17.88 9.92 11.40 6.15 10.84 16.26 3.88%
EY 5.81 5.59 10.08 8.77 16.25 9.23 6.15 -3.71%
DY 10.13 5.53 6.45 5.19 2.07 0.00 0.00 -
P/NAPS 2.21 2.61 1.82 1.59 1.45 1.76 1.22 48.44%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 26/08/24 30/05/24 29/02/24 29/11/23 24/08/23 26/05/23 -
Price 0.395 0.395 0.415 0.29 0.30 0.375 0.23 -
P/RPS 1.18 1.03 0.78 0.63 0.64 0.93 1.06 7.39%
P/EPS 18.14 15.03 13.29 12.25 6.37 12.13 19.18 -3.63%
EY 5.51 6.65 7.53 8.17 15.71 8.24 5.21 3.79%
DY 9.62 6.58 4.82 4.83 2.00 0.00 0.00 -
P/NAPS 2.32 2.19 2.44 1.71 1.50 1.97 1.44 37.31%

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