[RGB] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -133.13%
YoY- 56.35%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 599,187 152,704 159,721 131,833 218,971 300,656 158,643 24.78%
PBT 69,458 -3,709 -8,347 -22,261 26,535 28,805 30,366 14.77%
Tax -6,687 -1,172 -1,432 -126 -1,088 -1,556 -5,837 2.29%
NP 62,771 -4,881 -9,779 -22,387 25,447 27,249 24,529 16.94%
-
NP to SH 63,277 -4,695 -9,747 -22,330 25,053 26,991 24,207 17.35%
-
Tax Rate 9.63% - - - 4.10% 5.40% 19.22% -
Total Cost 536,416 157,585 169,500 154,220 193,524 273,407 134,114 25.97%
-
Net Worth 308,170 231,519 216,084 231,519 247,456 230,660 214,128 6.25%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 9,245 - - - - - 4,014 14.91%
Div Payout % 14.61% - - - - - 16.59% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 308,170 231,519 216,084 231,519 247,456 230,660 214,128 6.25%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,547,942 1,538,395 1,338,565 2.45%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 10.48% -3.20% -6.12% -16.98% 11.62% 9.06% 15.46% -
ROE 20.53% -2.03% -4.51% -9.64% 10.12% 11.70% 11.30% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 38.89 9.89 10.35 8.54 14.16 19.55 11.85 21.89%
EPS 4.11 -0.30 -0.63 -1.48 1.62 1.76 1.81 14.63%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.30 12.24%
NAPS 0.20 0.15 0.14 0.15 0.16 0.15 0.16 3.78%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 38.70 9.86 10.32 8.51 14.14 19.42 10.25 24.77%
EPS 4.09 -0.30 -0.63 -1.44 1.62 1.74 1.56 17.41%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.26 14.94%
NAPS 0.199 0.1495 0.1396 0.1495 0.1598 0.149 0.1383 6.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.29 0.13 0.12 0.12 0.175 0.23 0.28 -
P/RPS 0.75 1.31 1.16 1.40 1.24 1.18 2.36 -17.38%
P/EPS 7.06 -42.74 -19.00 -8.29 10.80 13.10 15.48 -12.25%
EY 14.16 -2.34 -5.26 -12.06 9.26 7.63 6.46 13.96%
DY 2.07 0.00 0.00 0.00 0.00 0.00 1.07 11.62%
P/NAPS 1.45 0.87 0.86 0.80 1.09 1.53 1.75 -3.08%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 29/11/21 27/11/20 28/11/19 26/11/18 29/11/17 -
Price 0.30 0.165 0.12 0.125 0.17 0.20 0.295 -
P/RPS 0.77 1.67 1.16 1.46 1.20 1.02 2.49 -17.75%
P/EPS 7.31 -54.24 -19.00 -8.64 10.49 11.39 16.31 -12.51%
EY 13.69 -1.84 -5.26 -11.57 9.53 8.78 6.13 14.32%
DY 2.00 0.00 0.00 0.00 0.00 0.00 1.02 11.87%
P/NAPS 1.50 1.10 0.86 0.83 1.06 1.33 1.84 -3.34%

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