[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 403,901 599,187 152,704 159,721 131,833 218,971 300,656 5.03%
PBT 66,105 69,458 -3,709 -8,347 -22,261 26,535 28,805 14.83%
Tax -6,382 -6,687 -1,172 -1,432 -126 -1,088 -1,556 26.49%
NP 59,723 62,771 -4,881 -9,779 -22,387 25,447 27,249 13.95%
-
NP to SH 60,239 63,277 -4,695 -9,747 -22,330 25,053 26,991 14.30%
-
Tax Rate 9.65% 9.63% - - - 4.10% 5.40% -
Total Cost 344,178 536,416 157,585 169,500 154,220 193,524 273,407 3.90%
-
Net Worth 261,908 308,170 231,519 216,084 231,519 247,456 230,660 2.13%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 46,219 9,245 - - - - - -
Div Payout % 76.73% 14.61% - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 261,908 308,170 231,519 216,084 231,519 247,456 230,660 2.13%
NOSH 1,540,639 1,548,245 1,548,245 1,548,245 1,548,245 1,547,942 1,538,395 0.02%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 14.79% 10.48% -3.20% -6.12% -16.98% 11.62% 9.06% -
ROE 23.00% 20.53% -2.03% -4.51% -9.64% 10.12% 11.70% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 26.22 38.89 9.89 10.35 8.54 14.16 19.55 5.00%
EPS 3.91 4.11 -0.30 -0.63 -1.48 1.62 1.76 14.21%
DPS 3.00 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.20 0.15 0.14 0.15 0.16 0.15 2.10%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 26.30 39.02 9.94 10.40 8.58 14.26 19.58 5.03%
EPS 3.92 4.12 -0.31 -0.63 -1.45 1.63 1.76 14.26%
DPS 3.01 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1705 0.2007 0.1508 0.1407 0.1508 0.1611 0.1502 2.13%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.375 0.29 0.13 0.12 0.12 0.175 0.23 -
P/RPS 1.43 0.75 1.31 1.16 1.40 1.24 1.18 3.25%
P/EPS 9.59 7.06 -42.74 -19.00 -8.29 10.80 13.10 -5.06%
EY 10.43 14.16 -2.34 -5.26 -12.06 9.26 7.63 5.34%
DY 8.00 2.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.45 0.87 0.86 0.80 1.09 1.53 6.31%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 29/11/23 30/11/22 29/11/21 27/11/20 28/11/19 26/11/18 -
Price 0.395 0.30 0.165 0.12 0.125 0.17 0.20 -
P/RPS 1.51 0.77 1.67 1.16 1.46 1.20 1.02 6.75%
P/EPS 10.10 7.31 -54.24 -19.00 -8.64 10.49 11.39 -1.98%
EY 9.90 13.69 -1.84 -5.26 -11.57 9.53 8.78 2.01%
DY 7.59 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.50 1.10 0.86 0.83 1.06 1.33 9.70%

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