[RGB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
17-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 33.44%
YoY- -232.83%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 840,444 380,652 128,164 136,684 309,732 208,704 191,088 27.97%
PBT 101,104 47,792 -12,240 -17,724 18,376 28,652 26,844 24.70%
Tax -13,084 -6,280 -932 -1,412 -3,660 -1,136 -1,092 51.21%
NP 88,020 41,512 -13,172 -19,136 14,716 27,516 25,752 22.71%
-
NP to SH 88,712 42,144 -13,244 -19,128 14,400 26,880 25,464 23.10%
-
Tax Rate 12.94% 13.14% - - 19.92% 3.96% 4.07% -
Total Cost 752,424 339,140 141,336 155,820 295,016 181,188 165,336 28.70%
-
Net Worth 261,945 246,536 216,084 231,519 278,684 230,932 201,251 4.48%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 36,980 - - - - - - -
Div Payout % 41.69% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 261,945 246,536 216,084 231,519 278,684 230,932 201,251 4.48%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,540,575 1,342,247 2.40%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.47% 10.91% -10.28% -14.00% 4.75% 13.18% 13.48% -
ROE 33.87% 17.09% -6.13% -8.26% 5.17% 11.64% 12.65% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.54 24.70 8.30 8.86 20.01 13.56 14.24 25.05%
EPS 5.76 2.72 -0.84 -1.24 0.92 1.76 1.88 20.49%
DPS 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.14 0.15 0.18 0.15 0.15 2.10%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.72 24.79 8.35 8.90 20.17 13.59 12.44 27.97%
EPS 5.78 2.74 -0.86 -1.25 0.94 1.75 1.66 23.08%
DPS 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1706 0.1605 0.1407 0.1508 0.1815 0.1504 0.131 4.49%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.31 0.195 0.11 0.13 0.125 0.21 0.25 -
P/RPS 0.57 0.79 1.32 1.47 0.62 1.55 1.76 -17.11%
P/EPS 5.38 7.13 -12.82 -10.49 13.44 12.03 13.17 -13.84%
EY 18.57 14.03 -7.80 -9.53 7.44 8.31 7.59 16.06%
DY 7.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.22 0.79 0.87 0.69 1.40 1.67 1.44%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 26/05/23 30/05/22 17/05/21 30/06/20 30/05/19 28/05/18 -
Price 0.415 0.23 0.125 0.12 0.14 0.195 0.255 -
P/RPS 0.76 0.93 1.51 1.36 0.70 1.44 1.79 -13.29%
P/EPS 7.21 8.41 -14.57 -9.68 15.05 11.17 13.44 -9.85%
EY 13.87 11.89 -6.86 -10.33 6.64 8.95 7.44 10.92%
DY 5.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.44 0.89 0.80 0.78 1.30 1.70 6.20%

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