[RGB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 11.92%
YoY- 197.72%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 211,524 278,178 224,366 211,190 141,166 150,681 116,096 10.50%
PBT 40,488 35,866 26,333 22,650 7,104 3,030 -17,937 -
Tax -7,782 -5,722 -3,869 -2,082 -585 -128 -16 180.16%
NP 32,705 30,144 22,464 20,568 6,518 2,902 -17,953 -
-
NP to SH 32,276 29,648 22,137 20,709 6,956 2,805 -16,393 -
-
Tax Rate 19.22% 15.95% 14.69% 9.19% 8.23% 4.22% - -
Total Cost 178,818 248,034 201,902 190,622 134,648 147,778 134,049 4.91%
-
Net Worth 214,128 184,203 173,464 92,728 69,560 58,444 80,781 17.62%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 5,353 - - 772 - - - -
Div Payout % 16.59% - - 3.73% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 214,128 184,203 173,464 92,728 69,560 58,444 80,781 17.62%
NOSH 1,338,565 1,315,739 1,239,029 1,159,104 1,159,333 1,168,888 1,154,018 2.50%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 15.46% 10.84% 10.01% 9.74% 4.62% 1.93% -15.46% -
ROE 15.07% 16.10% 12.76% 22.33% 10.00% 4.80% -20.29% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.81 21.14 18.11 18.22 12.18 12.89 10.06 7.81%
EPS 2.41 2.25 1.79 1.79 0.60 0.24 -1.43 -
DPS 0.40 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 0.16 0.14 0.14 0.08 0.06 0.05 0.07 14.75%
Adjusted Per Share Value based on latest NOSH - 1,162,962
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.77 18.11 14.61 13.75 9.19 9.81 7.56 10.50%
EPS 2.10 1.93 1.44 1.35 0.45 0.18 -1.07 -
DPS 0.35 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.1394 0.1199 0.113 0.0604 0.0453 0.0381 0.0526 17.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.28 0.175 0.14 0.16 0.12 0.08 0.06 -
P/RPS 1.77 0.83 0.77 0.88 0.99 0.62 0.60 19.73%
P/EPS 11.61 7.77 7.84 8.96 20.00 33.33 -4.22 -
EY 8.61 12.88 12.76 11.17 5.00 3.00 -23.68 -
DY 1.43 0.00 0.00 0.42 0.00 0.00 0.00 -
P/NAPS 1.75 1.25 1.00 2.00 2.00 1.60 0.86 12.55%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 29/11/16 23/11/15 27/11/14 26/11/13 30/11/12 22/11/11 -
Price 0.295 0.24 0.18 0.145 0.13 0.09 0.08 -
P/RPS 1.87 1.14 0.99 0.80 1.07 0.70 0.80 15.18%
P/EPS 12.23 10.65 10.07 8.12 21.67 37.50 -5.63 -
EY 8.18 9.39 9.93 12.32 4.62 2.67 -17.76 -
DY 1.36 0.00 0.00 0.46 0.00 0.00 0.00 -
P/NAPS 1.84 1.71 1.29 1.81 2.17 1.80 1.14 8.29%

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