[RGB] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 72.25%
YoY- 33.93%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 218,971 300,656 158,643 208,634 168,275 158,393 105,875 12.86%
PBT 26,535 28,805 30,366 26,900 19,750 16,988 5,328 30.66%
Tax -1,088 -1,556 -5,837 -4,292 -2,902 -1,562 -439 16.32%
NP 25,447 27,249 24,529 22,608 16,848 15,426 4,889 31.62%
-
NP to SH 25,053 26,991 24,207 22,236 16,603 15,532 5,217 29.87%
-
Tax Rate 4.10% 5.40% 19.22% 15.96% 14.69% 9.19% 8.24% -
Total Cost 193,524 273,407 134,114 186,026 151,427 142,967 100,986 11.44%
-
Net Worth 247,456 230,660 214,128 184,203 173,464 92,728 69,560 23.54%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 4,014 - - 579 - -
Div Payout % - - 16.59% - - 3.73% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 247,456 230,660 214,128 184,203 173,464 92,728 69,560 23.54%
NOSH 1,547,942 1,538,395 1,338,565 1,315,739 1,239,029 1,159,104 1,159,333 4.93%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.62% 9.06% 15.46% 10.84% 10.01% 9.74% 4.62% -
ROE 10.12% 11.70% 11.30% 12.07% 9.57% 16.75% 7.50% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.16 19.55 11.85 15.86 13.58 13.67 9.13 7.58%
EPS 1.62 1.76 1.81 1.69 1.34 1.34 0.45 23.78%
DPS 0.00 0.00 0.30 0.00 0.00 0.05 0.00 -
NAPS 0.16 0.15 0.16 0.14 0.14 0.08 0.06 17.75%
Adjusted Per Share Value based on latest NOSH - 1,313,662
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 14.26 19.58 10.33 13.59 10.96 10.31 6.89 12.88%
EPS 1.63 1.76 1.58 1.45 1.08 1.01 0.34 29.83%
DPS 0.00 0.00 0.26 0.00 0.00 0.04 0.00 -
NAPS 0.1611 0.1502 0.1394 0.1199 0.113 0.0604 0.0453 23.53%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.175 0.23 0.28 0.175 0.14 0.16 0.12 -
P/RPS 1.24 1.18 2.36 1.10 1.03 1.17 1.31 -0.91%
P/EPS 10.80 13.10 15.48 10.36 10.45 11.94 26.67 -13.98%
EY 9.26 7.63 6.46 9.66 9.57 8.38 3.75 16.25%
DY 0.00 0.00 1.07 0.00 0.00 0.31 0.00 -
P/NAPS 1.09 1.53 1.75 1.25 1.00 2.00 2.00 -9.61%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 26/11/18 29/11/17 29/11/16 23/11/15 27/11/14 26/11/13 -
Price 0.17 0.20 0.295 0.24 0.18 0.145 0.13 -
P/RPS 1.20 1.02 2.49 1.51 1.33 1.06 1.42 -2.76%
P/EPS 10.49 11.39 16.31 14.20 13.43 10.82 28.89 -15.52%
EY 9.53 8.78 6.13 7.04 7.44 9.24 3.46 18.38%
DY 0.00 0.00 1.02 0.00 0.00 0.34 0.00 -
P/NAPS 1.06 1.33 1.84 1.71 1.29 1.81 2.17 -11.25%

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