[RGB] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 19.28%
YoY- 179.13%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 252,351 253,504 233,006 214,646 139,635 187,398 118,211 13.45%
PBT 40,374 30,994 25,111 19,696 6,511 6,133 -32,808 -
Tax -9,676 -5,693 -3,822 -1,540 -565 -97 -87 119.13%
NP 30,698 25,301 21,289 18,156 5,946 6,036 -32,895 -
-
NP to SH 30,278 24,853 20,863 18,526 6,637 6,717 -30,747 -
-
Tax Rate 23.97% 18.37% 15.22% 7.82% 8.68% 1.58% - -
Total Cost 221,653 228,203 211,717 196,490 133,689 181,362 151,106 6.58%
-
Net Worth 214,410 197,246 163,384 104,869 68,658 57,160 57,554 24.48%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 13,400 3,944 6,284 2,913 572 - - -
Div Payout % 44.26% 15.87% 30.12% 15.72% 8.62% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 214,410 197,246 163,384 104,869 68,658 57,160 57,554 24.48%
NOSH 1,340,547 1,314,973 1,256,807 1,165,220 1,144,310 1,143,207 1,151,082 2.56%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.16% 9.98% 9.14% 8.46% 4.26% 3.22% -27.83% -
ROE 14.12% 12.60% 12.77% 17.67% 9.67% 11.75% -53.42% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.83 19.28 18.54 18.42 12.20 16.39 10.27 10.62%
EPS 2.27 1.89 1.66 1.59 0.58 0.58 -2.67 -
DPS 1.00 0.30 0.50 0.25 0.05 0.00 0.00 -
NAPS 0.16 0.15 0.13 0.09 0.06 0.05 0.05 21.37%
Adjusted Per Share Value based on latest NOSH - 1,198,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.43 16.51 15.17 13.98 9.09 12.20 7.70 13.45%
EPS 1.97 1.62 1.36 1.21 0.43 0.44 -2.00 -
DPS 0.87 0.26 0.41 0.19 0.04 0.00 0.00 -
NAPS 0.1396 0.1284 0.1064 0.0683 0.0447 0.0372 0.0375 24.46%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.28 0.28 0.18 0.135 0.11 0.09 0.08 -
P/RPS 1.49 1.45 0.97 0.73 0.90 0.55 0.78 11.37%
P/EPS 12.39 14.81 10.84 8.49 18.97 15.32 -2.99 -
EY 8.07 6.75 9.22 11.78 5.27 6.53 -33.39 -
DY 3.57 1.07 2.78 1.85 0.45 0.00 0.00 -
P/NAPS 1.75 1.87 1.38 1.50 1.83 1.80 1.60 1.50%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 22/02/17 23/02/16 26/02/15 28/02/14 27/02/13 28/02/12 -
Price 0.285 0.33 0.165 0.175 0.115 0.075 0.09 -
P/RPS 1.51 1.71 0.89 0.95 0.94 0.46 0.88 9.40%
P/EPS 12.61 17.46 9.94 11.01 19.83 12.76 -3.37 -
EY 7.93 5.73 10.06 9.09 5.04 7.83 -29.68 -
DY 3.51 0.91 3.03 1.43 0.43 0.00 0.00 -
P/NAPS 1.78 2.20 1.27 1.94 1.92 1.50 1.80 -0.18%

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