[RGB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 25.79%
YoY- 17.66%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 428,336 194,756 228,174 177,218 193,762 130,118 112,682 24.91%
PBT 31,140 38,110 32,160 25,532 19,908 8,148 1,430 67.06%
Tax -814 -8,036 -5,862 -3,508 -1,588 -24 -20 85.41%
NP 30,326 30,074 26,298 22,024 18,320 8,124 1,410 66.72%
-
NP to SH 30,000 29,674 25,818 21,772 18,504 8,542 1,198 71.00%
-
Tax Rate 2.61% 21.09% 18.23% 13.74% 7.98% 0.29% 1.40% -
Total Cost 398,010 164,682 201,876 155,194 175,442 121,994 111,272 23.65%
-
Net Worth 215,063 200,500 171,241 133,051 80,954 69,259 59,899 23.73%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 8,020 - - 1,156 - - -
Div Payout % - 27.03% - - 6.25% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 215,063 200,500 171,241 133,051 80,954 69,259 59,899 23.73%
NOSH 1,344,742 1,336,666 1,317,244 1,209,555 1,156,499 1,154,324 1,197,999 1.94%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.08% 15.44% 11.53% 12.43% 9.45% 6.24% 1.25% -
ROE 13.95% 14.80% 15.08% 16.36% 22.86% 12.33% 2.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 31.87 14.57 17.32 14.65 16.75 11.27 9.41 22.53%
EPS 2.24 2.22 1.96 1.80 1.60 0.74 0.10 67.85%
DPS 0.00 0.60 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.16 0.15 0.13 0.11 0.07 0.06 0.05 21.38%
Adjusted Per Share Value based on latest NOSH - 1,237,547
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.89 12.68 14.86 11.54 12.62 8.47 7.34 24.90%
EPS 1.95 1.93 1.68 1.42 1.20 0.56 0.08 70.23%
DPS 0.00 0.52 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.14 0.1306 0.1115 0.0866 0.0527 0.0451 0.039 23.72%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.24 0.28 0.165 0.14 0.11 0.11 0.08 -
P/RPS 0.75 1.92 0.95 0.96 0.66 0.98 0.85 -2.06%
P/EPS 10.75 12.61 8.42 7.78 6.87 14.86 80.00 -28.42%
EY 9.30 7.93 11.88 12.86 14.55 6.73 1.25 39.69%
DY 0.00 2.14 0.00 0.00 0.91 0.00 0.00 -
P/NAPS 1.50 1.87 1.27 1.27 1.57 1.83 1.60 -1.06%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 26/08/16 28/08/15 25/08/14 26/08/13 24/08/12 -
Price 0.29 0.26 0.175 0.105 0.13 0.13 0.08 -
P/RPS 0.91 1.78 1.01 0.72 0.78 1.15 0.85 1.14%
P/EPS 12.99 11.71 8.93 5.83 8.13 17.57 80.00 -26.12%
EY 7.70 8.54 11.20 17.14 12.31 5.69 1.25 35.37%
DY 0.00 2.31 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 1.81 1.73 1.35 0.95 1.86 2.17 1.60 2.07%

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