[RGB] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 9.89%
YoY- -42.72%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 619,384 857,642 164,738 179,284 183,720 214,678 428,336 6.33%
PBT 91,460 82,668 -10,612 -6,466 -19,654 29,270 31,140 19.65%
Tax -10,080 -9,264 -1,306 -1,918 -1,136 -1,022 -814 52.04%
NP 81,380 73,404 -11,918 -8,384 -20,790 28,248 30,326 17.86%
-
NP to SH 82,084 74,070 -11,934 -8,362 -20,858 27,748 30,000 18.24%
-
Tax Rate 11.02% 11.21% - - - 3.49% 2.61% -
Total Cost 538,004 784,238 176,656 187,668 204,510 186,430 398,010 5.14%
-
Net Worth 277,353 292,762 231,519 231,519 262,388 24,658,192 215,063 4.32%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 36,980 - - - - - - -
Div Payout % 45.05% - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 277,353 292,762 231,519 231,519 262,388 24,658,192 215,063 4.32%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,546,243 1,344,742 2.37%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.14% 8.56% -7.23% -4.68% -11.32% 13.16% 7.08% -
ROE 29.60% 25.30% -5.15% -3.61% -7.95% 0.11% 13.95% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 40.20 55.66 10.67 11.62 11.90 13.93 31.87 3.94%
EPS 5.32 4.80 -0.78 -0.54 -0.80 1.80 2.24 15.49%
DPS 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.15 0.15 0.17 16.00 0.16 1.98%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 40.33 55.84 10.73 11.67 11.96 13.98 27.89 6.33%
EPS 5.34 4.82 -0.78 -0.54 -1.36 1.81 1.95 18.26%
DPS 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.1906 0.1508 0.1508 0.1709 16.056 0.14 4.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.47 0.335 0.105 0.12 0.14 0.205 0.24 -
P/RPS 1.17 0.60 0.98 1.03 1.18 1.47 0.75 7.68%
P/EPS 8.82 6.97 -13.58 -22.15 -10.36 11.39 10.75 -3.24%
EY 11.33 14.35 -7.36 -4.51 -9.65 8.78 9.30 3.34%
DY 5.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.76 0.70 0.80 0.82 0.01 1.50 9.66%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 24/08/23 29/08/22 27/08/21 26/08/20 30/08/19 29/08/18 -
Price 0.395 0.375 0.11 0.11 0.145 0.195 0.29 -
P/RPS 0.98 0.67 1.03 0.95 1.22 1.40 0.91 1.24%
P/EPS 7.41 7.80 -14.23 -20.30 -10.73 10.83 12.99 -8.92%
EY 13.49 12.82 -7.03 -4.93 -9.32 9.23 7.70 9.78%
DY 6.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.97 0.73 0.73 0.85 0.01 1.81 3.22%

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