[RGB] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 251.51%
YoY- 720.66%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 309,692 428,821 82,369 89,642 91,860 107,339 214,168 6.33%
PBT 45,730 41,334 -5,306 -3,233 -9,827 14,635 15,570 19.65%
Tax -5,040 -4,632 -653 -959 -568 -511 -407 52.04%
NP 40,690 36,702 -5,959 -4,192 -10,395 14,124 15,163 17.86%
-
NP to SH 41,042 37,035 -5,967 -4,181 -10,429 13,874 15,000 18.24%
-
Tax Rate 11.02% 11.21% - - - 3.49% 2.61% -
Total Cost 269,002 392,119 88,328 93,834 102,255 93,215 199,005 5.14%
-
Net Worth 277,353 292,762 231,519 231,519 262,388 24,658,192 215,063 4.32%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 18,490 - - - - - - -
Div Payout % 45.05% - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 277,353 292,762 231,519 231,519 262,388 24,658,192 215,063 4.32%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,546,243 1,344,742 2.37%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.14% 8.56% -7.23% -4.68% -11.32% 13.16% 7.08% -
ROE 14.80% 12.65% -2.58% -1.81% -3.97% 0.06% 6.97% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 20.10 27.83 5.34 5.81 5.95 6.96 15.93 3.94%
EPS 2.66 2.40 -0.39 -0.27 -0.40 0.90 1.12 15.49%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.15 0.15 0.17 16.00 0.16 1.98%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 20.17 27.92 5.36 5.84 5.98 6.99 13.95 6.33%
EPS 2.67 2.41 -0.39 -0.27 -0.68 0.90 0.98 18.16%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.1906 0.1508 0.1508 0.1709 16.056 0.14 4.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.47 0.335 0.105 0.12 0.14 0.205 0.24 -
P/RPS 2.34 1.20 1.97 2.07 2.35 2.94 1.51 7.56%
P/EPS 17.65 13.94 -27.16 -44.30 -20.72 22.77 21.51 -3.23%
EY 5.67 7.17 -3.68 -2.26 -4.83 4.39 4.65 3.35%
DY 2.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 1.76 0.70 0.80 0.82 0.01 1.50 9.66%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 24/08/23 29/08/22 27/08/21 26/08/20 30/08/19 29/08/18 -
Price 0.395 0.375 0.11 0.11 0.145 0.195 0.29 -
P/RPS 1.97 1.35 2.06 1.89 2.44 2.80 1.82 1.32%
P/EPS 14.83 15.60 -28.45 -40.61 -21.46 21.66 25.99 -8.91%
EY 6.74 6.41 -3.51 -2.46 -4.66 4.62 3.85 9.77%
DY 3.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.97 0.73 0.73 0.85 0.01 1.81 3.22%

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