[RGB] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 8.84%
YoY- 18.58%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 214,678 428,336 194,756 228,174 177,218 193,762 130,118 8.69%
PBT 29,270 31,140 38,110 32,160 25,532 19,908 8,148 23.74%
Tax -1,022 -814 -8,036 -5,862 -3,508 -1,588 -24 86.81%
NP 28,248 30,326 30,074 26,298 22,024 18,320 8,124 23.07%
-
NP to SH 27,748 30,000 29,674 25,818 21,772 18,504 8,542 21.68%
-
Tax Rate 3.49% 2.61% 21.09% 18.23% 13.74% 7.98% 0.29% -
Total Cost 186,430 398,010 164,682 201,876 155,194 175,442 121,994 7.32%
-
Net Worth 24,658,192 215,063 200,500 171,241 133,051 80,954 69,259 166.10%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - 8,020 - - 1,156 - -
Div Payout % - - 27.03% - - 6.25% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 24,658,192 215,063 200,500 171,241 133,051 80,954 69,259 166.10%
NOSH 1,546,243 1,344,742 1,336,666 1,317,244 1,209,555 1,156,499 1,154,324 4.99%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.16% 7.08% 15.44% 11.53% 12.43% 9.45% 6.24% -
ROE 0.11% 13.95% 14.80% 15.08% 16.36% 22.86% 12.33% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 13.93 31.87 14.57 17.32 14.65 16.75 11.27 3.59%
EPS 1.80 2.24 2.22 1.96 1.80 1.60 0.74 15.96%
DPS 0.00 0.00 0.60 0.00 0.00 0.10 0.00 -
NAPS 16.00 0.16 0.15 0.13 0.11 0.07 0.06 153.59%
Adjusted Per Share Value based on latest NOSH - 1,316,792
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 13.98 27.89 12.68 14.86 11.54 12.62 8.47 8.70%
EPS 1.81 1.95 1.93 1.68 1.42 1.20 0.56 21.58%
DPS 0.00 0.00 0.52 0.00 0.00 0.08 0.00 -
NAPS 16.056 0.14 0.1306 0.1115 0.0866 0.0527 0.0451 166.10%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.205 0.24 0.28 0.165 0.14 0.11 0.11 -
P/RPS 1.47 0.75 1.92 0.95 0.96 0.66 0.98 6.98%
P/EPS 11.39 10.75 12.61 8.42 7.78 6.87 14.86 -4.33%
EY 8.78 9.30 7.93 11.88 12.86 14.55 6.73 4.52%
DY 0.00 0.00 2.14 0.00 0.00 0.91 0.00 -
P/NAPS 0.01 1.50 1.87 1.27 1.27 1.57 1.83 -58.01%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 29/08/18 29/08/17 26/08/16 28/08/15 25/08/14 26/08/13 -
Price 0.195 0.29 0.26 0.175 0.105 0.13 0.13 -
P/RPS 1.40 0.91 1.78 1.01 0.72 0.78 1.15 3.33%
P/EPS 10.83 12.99 11.71 8.93 5.83 8.13 17.57 -7.74%
EY 9.23 7.70 8.54 11.20 17.14 12.31 5.69 8.39%
DY 0.00 0.00 2.31 0.00 0.00 0.77 0.00 -
P/NAPS 0.01 1.81 1.73 1.35 0.95 1.86 2.17 -59.18%

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