[RGB] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 51.58%
YoY- -12.93%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 166,396 59,682 57,997 49,880 60,551 33,610 28,250 34.36%
PBT 8,859 11,656 8,635 7,426 8,172 1,500 480 62.52%
Tax -134 -2,867 -1,540 -783 -656 -7 -7 63.51%
NP 8,725 8,789 7,095 6,643 7,516 1,493 473 62.51%
-
NP to SH 8,634 8,641 6,979 6,559 7,533 1,678 475 62.11%
-
Tax Rate 1.51% 24.60% 17.83% 10.54% 8.03% 0.47% 1.46% -
Total Cost 157,671 50,893 50,902 43,237 53,035 32,117 27,777 33.54%
-
Net Worth 215,063 199,407 171,183 136,130 81,124 67,119 59,375 23.91%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 579 - - -
Div Payout % - - - - 7.69% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 215,063 199,407 171,183 136,130 81,124 67,119 59,375 23.91%
NOSH 1,344,742 1,329,384 1,316,792 1,237,547 1,158,923 1,118,666 1,187,500 2.09%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.24% 14.73% 12.23% 13.32% 12.41% 4.44% 1.67% -
ROE 4.01% 4.33% 4.08% 4.82% 9.29% 2.50% 0.80% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.38 4.49 4.40 4.03 5.22 3.00 2.38 31.61%
EPS 0.64 0.65 0.53 0.53 0.65 0.15 0.04 58.70%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.16 0.15 0.13 0.11 0.07 0.06 0.05 21.38%
Adjusted Per Share Value based on latest NOSH - 1,237,547
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.83 3.89 3.78 3.25 3.94 2.19 1.84 34.35%
EPS 0.56 0.56 0.45 0.43 0.49 0.11 0.03 62.83%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.14 0.1298 0.1115 0.0886 0.0528 0.0437 0.0387 23.88%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.24 0.28 0.165 0.14 0.11 0.11 0.08 -
P/RPS 1.94 6.24 3.75 3.47 2.11 3.66 3.36 -8.74%
P/EPS 37.36 43.08 31.13 26.42 16.92 73.33 200.00 -24.38%
EY 2.68 2.32 3.21 3.79 5.91 1.36 0.50 32.27%
DY 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 1.50 1.87 1.27 1.27 1.57 1.83 1.60 -1.06%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 26/08/16 28/08/15 25/08/14 26/08/13 24/08/12 -
Price 0.29 0.26 0.175 0.105 0.13 0.13 0.08 -
P/RPS 2.34 5.79 3.97 2.61 2.49 4.33 3.36 -5.84%
P/EPS 45.15 40.00 33.02 19.81 20.00 86.67 200.00 -21.95%
EY 2.21 2.50 3.03 5.05 5.00 1.15 0.50 28.09%
DY 0.00 0.00 0.00 0.00 0.38 0.00 0.00 -
P/NAPS 1.81 1.73 1.35 0.95 1.86 2.17 1.60 2.07%

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