[RGB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1.68%
YoY- 6.9%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 400,874 211,524 278,178 224,366 211,190 141,166 150,681 17.70%
PBT 38,406 40,488 35,866 26,333 22,650 7,104 3,030 52.66%
Tax -2,074 -7,782 -5,722 -3,869 -2,082 -585 -128 59.04%
NP 36,332 32,705 30,144 22,464 20,568 6,518 2,902 52.35%
-
NP to SH 35,988 32,276 29,648 22,137 20,709 6,956 2,805 52.97%
-
Tax Rate 5.40% 19.22% 15.95% 14.69% 9.19% 8.23% 4.22% -
Total Cost 364,542 178,818 248,034 201,902 190,622 134,648 147,778 16.23%
-
Net Worth 230,660 214,128 184,203 173,464 92,728 69,560 58,444 25.69%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 5,353 - - 772 - - -
Div Payout % - 16.59% - - 3.73% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 230,660 214,128 184,203 173,464 92,728 69,560 58,444 25.69%
NOSH 1,538,395 1,338,565 1,315,739 1,239,029 1,159,104 1,159,333 1,168,888 4.68%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.06% 15.46% 10.84% 10.01% 9.74% 4.62% 1.93% -
ROE 15.60% 15.07% 16.10% 12.76% 22.33% 10.00% 4.80% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.07 15.81 21.14 18.11 18.22 12.18 12.89 12.44%
EPS 2.35 2.41 2.25 1.79 1.79 0.60 0.24 46.24%
DPS 0.00 0.40 0.00 0.00 0.07 0.00 0.00 -
NAPS 0.15 0.16 0.14 0.14 0.08 0.06 0.05 20.08%
Adjusted Per Share Value based on latest NOSH - 1,299,318
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 26.10 13.77 18.11 14.61 13.75 9.19 9.81 17.70%
EPS 2.34 2.10 1.93 1.44 1.35 0.45 0.18 53.31%
DPS 0.00 0.35 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.1502 0.1394 0.1199 0.113 0.0604 0.0453 0.0381 25.67%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.23 0.28 0.175 0.14 0.16 0.12 0.08 -
P/RPS 0.88 1.77 0.83 0.77 0.88 0.99 0.62 6.00%
P/EPS 9.83 11.61 7.77 7.84 8.96 20.00 33.33 -18.40%
EY 10.18 8.61 12.88 12.76 11.17 5.00 3.00 22.57%
DY 0.00 1.43 0.00 0.00 0.42 0.00 0.00 -
P/NAPS 1.53 1.75 1.25 1.00 2.00 2.00 1.60 -0.74%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 29/11/17 29/11/16 23/11/15 27/11/14 26/11/13 30/11/12 -
Price 0.20 0.295 0.24 0.18 0.145 0.13 0.09 -
P/RPS 0.77 1.87 1.14 0.99 0.80 1.07 0.70 1.60%
P/EPS 8.55 12.23 10.65 10.07 8.12 21.67 37.50 -21.83%
EY 11.70 8.18 9.39 9.93 12.32 4.62 2.67 27.90%
DY 0.00 1.36 0.00 0.00 0.46 0.00 0.00 -
P/NAPS 1.33 1.84 1.71 1.29 1.81 2.17 1.80 -4.91%

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