[RGB] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 58.73%
YoY- 13.06%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 272,473 216,326 184,028 351,097 379,250 252,351 253,504 1.20%
PBT 8,683 -7,001 -27,958 42,841 35,165 40,374 30,994 -19.10%
Tax -4,893 -2,944 -1,118 -2,666 274 -9,676 -5,693 -2.49%
NP 3,790 -9,945 -29,076 40,175 35,439 30,698 25,301 -27.11%
-
NP to SH 4,629 -9,823 -28,737 39,766 35,173 30,278 24,853 -24.41%
-
Tax Rate 56.35% - - 6.22% -0.78% 23.97% 18.37% -
Total Cost 268,683 226,271 213,104 310,922 343,811 221,653 228,203 2.75%
-
Net Worth 231,455 216,084 231,519 263,188 230,791 214,410 197,246 2.70%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 4,644 10,770 13,400 3,944 -
Div Payout % - - - 11.68% 30.62% 44.26% 15.87% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 231,455 216,084 231,519 263,188 230,791 214,410 197,246 2.70%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,539,089 1,340,547 1,314,973 2.75%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.39% -4.60% -15.80% 11.44% 9.34% 12.16% 9.98% -
ROE 2.00% -4.55% -12.41% 15.11% 15.24% 14.12% 12.60% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.66 14.02 11.92 22.68 24.65 18.83 19.28 -1.45%
EPS 0.30 -0.64 -1.91 2.58 2.29 2.27 1.89 -26.40%
DPS 0.00 0.00 0.00 0.30 0.70 1.00 0.30 -
NAPS 0.15 0.14 0.15 0.17 0.15 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.74 14.09 11.98 22.86 24.69 16.43 16.51 1.20%
EPS 0.30 -0.64 -1.87 2.59 2.29 1.97 1.62 -24.49%
DPS 0.00 0.00 0.00 0.30 0.70 0.87 0.26 -
NAPS 0.1507 0.1407 0.1508 0.1714 0.1503 0.1396 0.1284 2.70%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.18 0.12 0.14 0.175 0.19 0.28 0.28 -
P/RPS 1.02 0.86 1.17 0.77 0.77 1.49 1.45 -5.69%
P/EPS 60.00 -18.86 -7.52 6.81 8.31 12.39 14.81 26.24%
EY 1.67 -5.30 -13.30 14.68 12.03 8.07 6.75 -20.75%
DY 0.00 0.00 0.00 1.71 3.68 3.57 1.07 -
P/NAPS 1.20 0.86 0.93 1.03 1.27 1.75 1.87 -7.12%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 03/03/21 27/02/20 26/02/19 27/02/18 22/02/17 -
Price 0.235 0.115 0.135 0.20 0.235 0.285 0.33 -
P/RPS 1.33 0.82 1.13 0.88 0.95 1.51 1.71 -4.10%
P/EPS 78.34 -18.07 -7.25 7.79 10.28 12.61 17.46 28.41%
EY 1.28 -5.53 -13.79 12.84 9.73 7.93 5.73 -22.09%
DY 0.00 0.00 0.00 1.50 2.98 3.51 0.91 -
P/NAPS 1.57 0.82 0.90 1.18 1.57 1.78 2.20 -5.46%

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