[RGB] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.64%
YoY- 151.72%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 47,772 37,696 56,090 38,729 36,330 31,449 28,091 9.24%
PBT 6,711 7,399 7,445 5,340 1,782 2,574 235 74.78%
Tax -273 -1,151 -1,391 -971 -138 -5 -3 112.01%
NP 6,438 6,248 6,054 4,369 1,644 2,569 232 73.95%
-
NP to SH 6,366 6,196 5,930 4,327 1,719 2,593 124 92.72%
-
Tax Rate 4.07% 15.56% 18.68% 18.18% 7.74% 0.19% 1.28% -
Total Cost 41,334 31,448 50,036 34,360 34,686 28,880 27,859 6.79%
-
Net Worth 201,251 210,927 171,311 116,945 80,219 67,643 62,000 21.67%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 3,954 - - - - - -
Div Payout % - 63.83% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 201,251 210,927 171,311 116,945 80,219 67,643 62,000 21.67%
NOSH 1,342,247 1,318,297 1,317,777 1,169,459 1,145,999 1,127,391 1,240,000 1.32%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.48% 16.57% 10.79% 11.28% 4.53% 8.17% 0.83% -
ROE 3.16% 2.94% 3.46% 3.70% 2.14% 3.83% 0.20% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.56 2.86 4.26 3.31 3.17 2.79 2.27 7.78%
EPS 0.47 0.47 0.45 0.37 0.15 0.23 0.01 89.91%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.13 0.10 0.07 0.06 0.05 20.08%
Adjusted Per Share Value based on latest NOSH - 1,169,459
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.11 2.45 3.65 2.52 2.37 2.05 1.83 9.23%
EPS 0.41 0.40 0.39 0.28 0.11 0.17 0.01 85.64%
DPS 0.00 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.131 0.1373 0.1115 0.0761 0.0522 0.044 0.0404 21.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.25 0.285 0.155 0.16 0.105 0.08 0.08 -
P/RPS 7.02 9.97 3.64 4.83 3.31 2.87 3.53 12.13%
P/EPS 52.69 60.64 34.44 43.24 70.00 34.78 800.00 -36.43%
EY 1.90 1.65 2.90 2.31 1.43 2.88 0.13 56.33%
DY 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.78 1.19 1.60 1.50 1.33 1.60 0.71%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 26/05/16 29/05/15 28/05/14 28/05/13 29/05/12 -
Price 0.255 0.295 0.155 0.165 0.11 0.125 0.08 -
P/RPS 7.16 10.32 3.64 4.98 3.47 4.48 3.53 12.50%
P/EPS 53.74 62.77 34.44 44.59 73.33 54.35 800.00 -36.22%
EY 1.86 1.59 2.90 2.24 1.36 1.84 0.13 55.77%
DY 0.00 1.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.84 1.19 1.65 1.57 2.08 1.60 1.01%

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