[RGB] YoY Cumulative 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- 52.52%
YoY- 6.9%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 300,656 158,643 208,634 168,275 158,393 105,875 113,011 17.70%
PBT 28,805 30,366 26,900 19,750 16,988 5,328 2,273 52.66%
Tax -1,556 -5,837 -4,292 -2,902 -1,562 -439 -96 59.04%
NP 27,249 24,529 22,608 16,848 15,426 4,889 2,177 52.34%
-
NP to SH 26,991 24,207 22,236 16,603 15,532 5,217 2,104 52.97%
-
Tax Rate 5.40% 19.22% 15.96% 14.69% 9.19% 8.24% 4.22% -
Total Cost 273,407 134,114 186,026 151,427 142,967 100,986 110,834 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 - 4,014 - - 579 - - -
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 11.70% 11.30% 12.07% 9.57% 16.75% 7.50% 3.60% -
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 19.55 11.85 15.86 13.58 13.67 9.13 9.67 12.44%
EPS 1.76 1.81 1.69 1.34 1.34 0.45 0.18 46.20%
DPS 0.00 0.30 0.00 0.00 0.05 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 19.42 10.25 13.48 10.87 10.23 6.84 7.30 17.70%
EPS 1.74 1.56 1.44 1.07 1.00 0.34 0.14 52.16%
DPS 0.00 0.26 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.149 0.1383 0.119 0.112 0.0599 0.0449 0.0377 25.72%
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 1.18 2.36 1.10 1.03 1.17 1.31 0.83 6.03%
P/EPS 13.10 15.48 10.36 10.45 11.94 26.67 44.44 -18.41%
EY 7.63 6.46 9.66 9.57 8.38 3.75 2.25 22.56%
DY 0.00 1.07 0.00 0.00 0.31 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 1.02 2.49 1.51 1.33 1.06 1.42 0.93 1.55%
P/EPS 11.39 16.31 14.20 13.43 10.82 28.89 50.00 -21.84%
EY 8.78 6.13 7.04 7.44 9.24 3.46 2.00 27.94%
DY 0.00 1.02 0.00 0.00 0.34 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