[RGB] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 66.29%
YoY- 30.76%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 210,111 95,163 32,041 34,171 77,433 52,176 47,772 27.97%
PBT 25,276 11,948 -3,060 -4,431 4,594 7,163 6,711 24.70%
Tax -3,271 -1,570 -233 -353 -915 -284 -273 51.21%
NP 22,005 10,378 -3,293 -4,784 3,679 6,879 6,438 22.71%
-
NP to SH 22,178 10,536 -3,311 -4,782 3,600 6,720 6,366 23.10%
-
Tax Rate 12.94% 13.14% - - 19.92% 3.96% 4.07% -
Total Cost 188,106 84,785 35,334 38,955 73,754 45,297 41,334 28.70%
-
Net Worth 261,945 246,536 216,084 231,519 278,684 230,932 201,251 4.48%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 9,245 - - - - - - -
Div Payout % 41.69% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 261,945 246,536 216,084 231,519 278,684 230,932 201,251 4.48%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,540,575 1,342,247 2.40%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.47% 10.91% -10.28% -14.00% 4.75% 13.18% 13.48% -
ROE 8.47% 4.27% -1.53% -2.07% 1.29% 2.91% 3.16% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.64 6.18 2.08 2.21 5.00 3.39 3.56 25.06%
EPS 1.44 0.68 -0.21 -0.31 0.23 0.44 0.47 20.49%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.14 0.15 0.18 0.15 0.15 2.10%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.57 6.15 2.07 2.21 5.00 3.37 3.09 27.93%
EPS 1.43 0.68 -0.21 -0.31 0.23 0.43 0.41 23.12%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.1592 0.1396 0.1495 0.18 0.1492 0.13 4.48%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.31 0.195 0.11 0.13 0.125 0.21 0.25 -
P/RPS 2.27 3.16 5.30 5.87 2.50 6.20 7.02 -17.13%
P/EPS 21.54 28.52 -51.28 -41.96 53.76 48.11 52.69 -13.83%
EY 4.64 3.51 -1.95 -2.38 1.86 2.08 1.90 16.02%
DY 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.22 0.79 0.87 0.69 1.40 1.67 1.44%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 26/05/23 30/05/22 17/05/21 30/06/20 30/05/19 28/05/18 -
Price 0.415 0.23 0.125 0.12 0.14 0.195 0.255 -
P/RPS 3.04 3.72 6.02 5.42 2.80 5.75 7.16 -13.29%
P/EPS 28.83 33.64 -58.27 -38.73 60.21 44.67 53.74 -9.85%
EY 3.47 2.97 -1.72 -2.58 1.66 2.24 1.86 10.94%
DY 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.44 0.89 0.80 0.78 1.30 1.70 6.20%

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