[RGB] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 11.77%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 351,097 379,250 252,351 253,504 233,006 214,646 139,635 16.60%
PBT 42,841 35,165 40,374 30,994 25,111 19,696 6,511 36.86%
Tax -2,666 274 -9,676 -5,693 -3,822 -1,540 -565 29.49%
NP 40,175 35,439 30,698 25,301 21,289 18,156 5,946 37.47%
-
NP to SH 39,766 35,173 30,278 24,853 20,863 18,526 6,637 34.75%
-
Tax Rate 6.22% -0.78% 23.97% 18.37% 15.22% 7.82% 8.68% -
Total Cost 310,922 343,811 221,653 228,203 211,717 196,490 133,689 15.09%
-
Net Worth 263,188 230,791 214,410 197,246 163,384 104,869 68,658 25.08%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,644 10,770 13,400 3,944 6,284 2,913 572 41.74%
Div Payout % 11.68% 30.62% 44.26% 15.87% 30.12% 15.72% 8.62% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 263,188 230,791 214,410 197,246 163,384 104,869 68,658 25.08%
NOSH 1,548,245 1,539,089 1,340,547 1,314,973 1,256,807 1,165,220 1,144,310 5.16%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.44% 9.34% 12.16% 9.98% 9.14% 8.46% 4.26% -
ROE 15.11% 15.24% 14.12% 12.60% 12.77% 17.67% 9.67% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 22.68 24.65 18.83 19.28 18.54 18.42 12.20 10.88%
EPS 2.58 2.29 2.27 1.89 1.66 1.59 0.58 28.22%
DPS 0.30 0.70 1.00 0.30 0.50 0.25 0.05 34.78%
NAPS 0.17 0.15 0.16 0.15 0.13 0.09 0.06 18.94%
Adjusted Per Share Value based on latest NOSH - 1,308,499
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 22.68 24.50 16.30 16.37 15.05 13.86 9.02 16.60%
EPS 2.57 2.27 1.96 1.61 1.35 1.20 0.43 34.69%
DPS 0.30 0.70 0.87 0.25 0.41 0.19 0.04 39.88%
NAPS 0.17 0.1491 0.1385 0.1274 0.1055 0.0677 0.0443 25.11%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.175 0.19 0.28 0.28 0.18 0.135 0.11 -
P/RPS 0.77 0.77 1.49 1.45 0.97 0.73 0.90 -2.56%
P/EPS 6.81 8.31 12.39 14.81 10.84 8.49 18.97 -15.68%
EY 14.68 12.03 8.07 6.75 9.22 11.78 5.27 18.60%
DY 1.71 3.68 3.57 1.07 2.78 1.85 0.45 24.90%
P/NAPS 1.03 1.27 1.75 1.87 1.38 1.50 1.83 -9.13%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 27/02/18 22/02/17 23/02/16 26/02/15 28/02/14 -
Price 0.20 0.235 0.285 0.33 0.165 0.175 0.115 -
P/RPS 0.88 0.95 1.51 1.71 0.89 0.95 0.94 -1.09%
P/EPS 7.79 10.28 12.61 17.46 9.94 11.01 19.83 -14.41%
EY 12.84 9.73 7.93 5.73 10.06 9.09 5.04 16.85%
DY 1.50 2.98 3.51 0.91 3.03 1.43 0.43 23.13%
P/NAPS 1.18 1.57 1.78 2.20 1.27 1.94 1.92 -7.78%

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