[RGB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -6.57%
YoY- 151.72%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 191,088 150,784 224,360 154,916 145,320 125,796 112,364 9.24%
PBT 26,844 29,596 29,780 21,360 7,128 10,296 940 74.78%
Tax -1,092 -4,604 -5,564 -3,884 -552 -20 -12 112.01%
NP 25,752 24,992 24,216 17,476 6,576 10,276 928 73.95%
-
NP to SH 25,464 24,784 23,720 17,308 6,876 10,372 496 92.72%
-
Tax Rate 4.07% 15.56% 18.68% 18.18% 7.74% 0.19% 1.28% -
Total Cost 165,336 125,792 200,144 137,440 138,744 115,520 111,436 6.79%
-
Net Worth 201,251 210,927 171,311 116,945 80,219 67,643 62,000 21.67%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 15,819 - - - - - -
Div Payout % - 63.83% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 201,251 210,927 171,311 116,945 80,219 67,643 62,000 21.67%
NOSH 1,342,247 1,318,297 1,317,777 1,169,459 1,145,999 1,127,391 1,240,000 1.32%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.48% 16.57% 10.79% 11.28% 4.53% 8.17% 0.83% -
ROE 12.65% 11.75% 13.85% 14.80% 8.57% 15.33% 0.80% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.24 11.44 17.03 13.25 12.68 11.16 9.06 7.82%
EPS 1.88 1.88 1.80 1.48 0.60 0.92 0.04 89.91%
DPS 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.13 0.10 0.07 0.06 0.05 20.08%
Adjusted Per Share Value based on latest NOSH - 1,169,459
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.44 9.82 14.61 10.09 9.46 8.19 7.32 9.23%
EPS 1.66 1.61 1.54 1.13 0.45 0.68 0.03 95.14%
DPS 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1373 0.1115 0.0761 0.0522 0.044 0.0404 21.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.25 0.285 0.155 0.16 0.105 0.08 0.08 -
P/RPS 1.76 2.49 0.91 1.21 0.83 0.72 0.88 12.24%
P/EPS 13.17 15.16 8.61 10.81 17.50 8.70 200.00 -36.44%
EY 7.59 6.60 11.61 9.25 5.71 11.50 0.50 57.32%
DY 0.00 4.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.78 1.19 1.60 1.50 1.33 1.60 0.71%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 26/05/16 29/05/15 28/05/14 28/05/13 29/05/12 -
Price 0.255 0.295 0.155 0.165 0.11 0.125 0.08 -
P/RPS 1.79 2.58 0.91 1.25 0.87 1.12 0.88 12.55%
P/EPS 13.44 15.69 8.61 11.15 18.33 13.59 200.00 -36.22%
EY 7.44 6.37 11.61 8.97 5.45 7.36 0.50 56.79%
DY 0.00 4.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.84 1.19 1.65 1.57 2.08 1.60 1.01%

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