[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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 822,769 707,821 718,956 618,925 335,595 272,473 209,309 148.86%
PBT 57,280 43,952 81,850 55,323 23,691 8,683 -2,363 -
Tax -13,352 -11,651 -10,408 -8,872 -6,230 -4,893 -2,684 191.12%
NP 43,928 32,301 71,442 46,451 17,461 3,790 -5,047 -
-
NP to SH 48,130 36,488 72,602 47,632 18,477 4,630 -4,771 -
-
Tax Rate 23.31% 26.51% 12.72% 16.04% 26.30% 56.35% - -
Total Cost 778,841 675,520 647,514 572,474 318,134 268,683 214,356 136.15%
-
Net Worth 261,945 261,945 308,170 292,762 246,536 231,455 231,519 8.57%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 30,817 21,571 9,245 - - - - -
Div Payout % 64.03% 59.12% 12.73% - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 261,945 261,945 308,170 292,762 246,536 231,455 231,519 8.57%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 5.34% 4.56% 9.94% 7.51% 5.20% 1.39% -2.41% -
ROE 18.37% 13.93% 23.56% 16.27% 7.49% 2.00% -2.06% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 53.40 45.94 46.66 40.17 21.78 17.66 13.56 149.16%
EPS 3.12 2.37 4.71 3.09 1.20 0.30 -0.31 -
DPS 2.00 1.40 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.20 0.19 0.16 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 53.14 45.72 46.44 39.98 21.68 17.60 13.52 148.84%
EPS 3.11 2.36 4.69 3.08 1.19 0.30 -0.31 -
DPS 1.99 1.39 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.1692 0.199 0.1891 0.1592 0.1495 0.1495 8.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.31 0.27 0.29 0.335 0.195 0.18 0.13 -
P/RPS 0.58 0.59 0.62 0.83 0.90 1.02 0.96 -28.51%
P/EPS 9.92 11.40 6.15 10.84 16.26 59.99 -42.06 -
EY 10.08 8.77 16.25 9.23 6.15 1.67 -2.38 -
DY 6.45 5.19 2.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.59 1.45 1.76 1.22 1.20 0.87 63.49%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 29/02/24 29/11/23 24/08/23 26/05/23 27/02/23 30/11/22 -
Price 0.415 0.29 0.30 0.375 0.23 0.235 0.165 -
P/RPS 0.78 0.63 0.64 0.93 1.06 1.33 1.22 -25.76%
P/EPS 13.29 12.25 6.37 12.13 19.18 78.32 -53.38 -
EY 7.53 8.17 15.71 8.24 5.21 1.28 -1.87 -
DY 4.82 4.83 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.71 1.50 1.97 1.44 1.57 1.10 70.00%

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