[RGB] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 63.15%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 131,833 218,971 300,656 158,643 208,634 168,275 158,393 -3.01%
PBT -22,261 26,535 28,805 30,366 26,900 19,750 16,988 -
Tax -126 -1,088 -1,556 -5,837 -4,292 -2,902 -1,562 -34.24%
NP -22,387 25,447 27,249 24,529 22,608 16,848 15,426 -
-
NP to SH -22,330 25,053 26,991 24,207 22,236 16,603 15,532 -
-
Tax Rate - 4.10% 5.40% 19.22% 15.96% 14.69% 9.19% -
Total Cost 154,220 193,524 273,407 134,114 186,026 151,427 142,967 1.26%
-
Net Worth 231,519 247,456 230,660 214,128 184,203 173,464 92,728 16.45%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 4,014 - - 579 -
Div Payout % - - - 16.59% - - 3.73% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 231,519 247,456 230,660 214,128 184,203 173,464 92,728 16.45%
NOSH 1,548,245 1,547,942 1,538,395 1,338,565 1,315,739 1,239,029 1,159,104 4.93%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -16.98% 11.62% 9.06% 15.46% 10.84% 10.01% 9.74% -
ROE -9.64% 10.12% 11.70% 11.30% 12.07% 9.57% 16.75% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.54 14.16 19.55 11.85 15.86 13.58 13.67 -7.53%
EPS -1.48 1.62 1.76 1.81 1.69 1.34 1.34 -
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.05 -
NAPS 0.15 0.16 0.15 0.16 0.14 0.14 0.08 11.03%
Adjusted Per Share Value based on latest NOSH - 1,338,565
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.51 14.14 19.42 10.25 13.48 10.87 10.23 -3.01%
EPS -1.44 1.62 1.74 1.56 1.44 1.07 1.00 -
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.04 -
NAPS 0.1495 0.1598 0.149 0.1383 0.119 0.112 0.0599 16.45%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.12 0.175 0.23 0.28 0.175 0.14 0.16 -
P/RPS 1.40 1.24 1.18 2.36 1.10 1.03 1.17 3.03%
P/EPS -8.29 10.80 13.10 15.48 10.36 10.45 11.94 -
EY -12.06 9.26 7.63 6.46 9.66 9.57 8.38 -
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.31 -
P/NAPS 0.80 1.09 1.53 1.75 1.25 1.00 2.00 -14.15%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 26/11/18 29/11/17 29/11/16 23/11/15 27/11/14 -
Price 0.125 0.17 0.20 0.295 0.24 0.18 0.145 -
P/RPS 1.46 1.20 1.02 2.49 1.51 1.33 1.06 5.47%
P/EPS -8.64 10.49 11.39 16.31 14.20 13.43 10.82 -
EY -11.57 9.53 8.78 6.13 7.04 7.44 9.24 -
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.34 -
P/NAPS 0.83 1.06 1.33 1.84 1.71 1.29 1.81 -12.17%

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