[RGB] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 24.42%
YoY- 65.82%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 707,821 272,473 216,326 184,028 351,097 379,250 252,351 18.74%
PBT 43,952 8,683 -7,001 -27,958 42,841 35,165 40,374 1.42%
Tax -11,651 -4,893 -2,944 -1,118 -2,666 274 -9,676 3.14%
NP 32,301 3,790 -9,945 -29,076 40,175 35,439 30,698 0.85%
-
NP to SH 36,488 4,629 -9,823 -28,737 39,766 35,173 30,278 3.15%
-
Tax Rate 26.51% 56.35% - - 6.22% -0.78% 23.97% -
Total Cost 675,520 268,683 226,271 213,104 310,922 343,811 221,653 20.39%
-
Net Worth 261,945 231,455 216,084 231,519 263,188 230,791 214,410 3.39%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 30,817 - - - 4,644 10,770 13,400 14.88%
Div Payout % 84.46% - - - 11.68% 30.62% 44.26% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 261,945 231,455 216,084 231,519 263,188 230,791 214,410 3.39%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,539,089 1,340,547 2.42%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.56% 1.39% -4.60% -15.80% 11.44% 9.34% 12.16% -
ROE 13.93% 2.00% -4.55% -12.41% 15.11% 15.24% 14.12% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.94 17.66 14.02 11.92 22.68 24.65 18.83 16.01%
EPS 2.37 0.30 -0.64 -1.91 2.58 2.29 2.27 0.72%
DPS 2.00 0.00 0.00 0.00 0.30 0.70 1.00 12.24%
NAPS 0.17 0.15 0.14 0.15 0.17 0.15 0.16 1.01%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.72 17.60 13.97 11.89 22.68 24.50 16.30 18.74%
EPS 2.36 0.30 -0.63 -1.86 2.57 2.27 1.96 3.14%
DPS 1.99 0.00 0.00 0.00 0.30 0.70 0.87 14.77%
NAPS 0.1692 0.1495 0.1396 0.1495 0.17 0.1491 0.1385 3.39%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.27 0.18 0.12 0.14 0.175 0.19 0.28 -
P/RPS 0.59 1.02 0.86 1.17 0.77 0.77 1.49 -14.30%
P/EPS 11.40 60.00 -18.86 -7.52 6.81 8.31 12.39 -1.37%
EY 8.77 1.67 -5.30 -13.30 14.68 12.03 8.07 1.39%
DY 7.41 0.00 0.00 0.00 1.71 3.68 3.57 12.93%
P/NAPS 1.59 1.20 0.86 0.93 1.03 1.27 1.75 -1.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 25/02/22 03/03/21 27/02/20 26/02/19 27/02/18 -
Price 0.29 0.235 0.115 0.135 0.20 0.235 0.285 -
P/RPS 0.63 1.33 0.82 1.13 0.88 0.95 1.51 -13.55%
P/EPS 12.25 78.34 -18.07 -7.25 7.79 10.28 12.61 -0.48%
EY 8.17 1.28 -5.53 -13.79 12.84 9.73 7.93 0.49%
DY 6.90 0.00 0.00 0.00 1.50 2.98 3.51 11.91%
P/NAPS 1.71 1.57 0.82 0.90 1.18 1.57 1.78 -0.66%

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