[RGB] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 215,380 154,099 115,347 35,477 82.32%
PBT 33,279 27,916 18,449 4,696 91.96%
Tax -1,809 -124 -211 -146 131.22%
NP 31,470 27,792 18,238 4,550 90.41%
-
NP to SH 31,470 27,792 18,238 4,550 90.41%
-
Tax Rate 5.44% 0.44% 1.14% 3.11% -
Total Cost 183,910 126,307 97,109 30,927 81.07%
-
Net Worth 137,804 103,618 86,847 9,454 144.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,780 4,200 2,801 - -
Div Payout % 15.19% 15.11% 15.36% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 137,804 103,618 86,847 9,454 144.07%
NOSH 281,233 280,049 280,153 59,090 68.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.61% 18.04% 15.81% 12.83% -
ROE 22.84% 26.82% 21.00% 48.13% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 76.58 55.03 41.17 60.04 8.44%
EPS 11.19 9.93 6.50 7.70 13.25%
DPS 1.70 1.50 1.00 0.00 -
NAPS 0.49 0.37 0.31 0.16 45.17%
Adjusted Per Share Value based on latest NOSH - 59,090
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.02 10.03 7.51 2.31 82.30%
EPS 2.05 1.81 1.19 0.30 89.65%
DPS 0.31 0.27 0.18 0.00 -
NAPS 0.0897 0.0675 0.0566 0.0062 143.47%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 - -
Price 1.29 1.22 1.82 0.00 -
P/RPS 1.68 2.22 4.42 0.00 -
P/EPS 11.53 12.29 27.96 0.00 -
EY 8.67 8.13 3.58 0.00 -
DY 1.32 1.23 0.55 0.00 -
P/NAPS 2.63 3.30 5.87 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/07 27/02/06 22/02/05 25/02/04 -
Price 1.42 1.42 1.82 1.47 -
P/RPS 1.85 2.58 4.42 2.45 -8.93%
P/EPS 12.69 14.31 27.96 19.09 -12.71%
EY 7.88 6.99 3.58 5.24 14.55%
DY 1.20 1.06 0.55 0.00 -
P/NAPS 2.90 3.84 5.87 9.19 -31.89%

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