[RGB] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 169.11%
YoY- 116.62%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 194,756 228,174 177,218 193,762 130,118 112,682 117,082 8.84%
PBT 38,110 32,160 25,532 19,908 8,148 1,430 -16,320 -
Tax -8,036 -5,862 -3,508 -1,588 -24 -20 -14 188.00%
NP 30,074 26,298 22,024 18,320 8,124 1,410 -16,334 -
-
NP to SH 29,674 25,818 21,772 18,504 8,542 1,198 -14,712 -
-
Tax Rate 21.09% 18.23% 13.74% 7.98% 0.29% 1.40% - -
Total Cost 164,682 201,876 155,194 175,442 121,994 111,272 133,416 3.56%
-
Net Worth 200,500 171,241 133,051 80,954 69,259 59,899 87,689 14.76%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 8,020 - - 1,156 - - - -
Div Payout % 27.03% - - 6.25% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 200,500 171,241 133,051 80,954 69,259 59,899 87,689 14.76%
NOSH 1,336,666 1,317,244 1,209,555 1,156,499 1,154,324 1,197,999 1,252,711 1.08%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.44% 11.53% 12.43% 9.45% 6.24% 1.25% -13.95% -
ROE 14.80% 15.08% 16.36% 22.86% 12.33% 2.00% -16.78% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 14.57 17.32 14.65 16.75 11.27 9.41 9.35 7.66%
EPS 2.22 1.96 1.80 1.60 0.74 0.10 -1.28 -
DPS 0.60 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.11 0.07 0.06 0.05 0.07 13.53%
Adjusted Per Share Value based on latest NOSH - 1,158,923
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.68 14.86 11.54 12.62 8.47 7.34 7.62 8.84%
EPS 1.93 1.68 1.42 1.20 0.56 0.08 -0.96 -
DPS 0.52 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.1306 0.1115 0.0866 0.0527 0.0451 0.039 0.0571 14.77%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.28 0.165 0.14 0.11 0.11 0.08 0.09 -
P/RPS 1.92 0.95 0.96 0.66 0.98 0.85 0.96 12.23%
P/EPS 12.61 8.42 7.78 6.87 14.86 80.00 -7.66 -
EY 7.93 11.88 12.86 14.55 6.73 1.25 -13.05 -
DY 2.14 0.00 0.00 0.91 0.00 0.00 0.00 -
P/NAPS 1.87 1.27 1.27 1.57 1.83 1.60 1.29 6.37%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 26/08/16 28/08/15 25/08/14 26/08/13 24/08/12 23/08/11 -
Price 0.26 0.175 0.105 0.13 0.13 0.08 0.06 -
P/RPS 1.78 1.01 0.72 0.78 1.15 0.85 0.64 18.56%
P/EPS 11.71 8.93 5.83 8.13 17.57 80.00 -5.11 -
EY 8.54 11.20 17.14 12.31 5.69 1.25 -19.57 -
DY 2.31 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 1.73 1.35 0.95 1.86 2.17 1.60 0.86 12.34%

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