[RGB] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -12.84%
YoY- -8.96%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 86,488 61,265 94,547 79,666 61,512 40,816 56,670 7.29%
PBT 13,235 11,311 10,820 6,984 7,034 1,254 1,558 42.81%
Tax -1,149 -1,819 -1,361 -1,148 -768 -427 -86 54.01%
NP 12,086 9,492 9,459 5,836 6,266 827 1,472 42.01%
-
NP to SH 11,991 9,370 9,327 5,717 6,280 946 1,505 41.30%
-
Tax Rate 8.68% 16.08% 12.58% 16.44% 10.92% 34.05% 5.52% -
Total Cost 74,402 51,773 85,088 73,830 55,246 39,989 55,198 5.09%
-
Net Worth 230,660 214,128 183,912 181,904 93,037 70,949 57,884 25.89%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 230,660 214,128 183,912 181,904 93,037 70,949 57,884 25.89%
NOSH 1,538,395 1,338,565 1,313,662 1,299,318 1,162,962 1,182,500 1,157,692 4.85%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.97% 15.49% 10.00% 7.33% 10.19% 2.03% 2.60% -
ROE 5.20% 4.38% 5.07% 3.14% 6.75% 1.33% 2.60% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.62 4.58 7.20 6.13 5.29 3.45 4.90 2.31%
EPS 0.78 0.70 0.71 0.44 0.54 0.08 0.13 34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.14 0.14 0.08 0.06 0.05 20.08%
Adjusted Per Share Value based on latest NOSH - 1,299,318
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.63 3.99 6.16 5.19 4.01 2.66 3.69 7.29%
EPS 0.78 0.61 0.61 0.37 0.41 0.06 0.10 40.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1502 0.1394 0.1198 0.1184 0.0606 0.0462 0.0377 25.89%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.23 0.28 0.175 0.14 0.16 0.12 0.08 -
P/RPS 4.09 6.12 2.43 2.28 3.03 3.48 1.63 16.56%
P/EPS 29.50 39.99 24.65 31.82 29.63 150.00 61.54 -11.52%
EY 3.39 2.50 4.06 3.14 3.38 0.67 1.63 12.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.75 1.25 1.00 2.00 2.00 1.60 -0.74%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 29/11/17 29/11/16 23/11/15 27/11/14 26/11/13 30/11/12 -
Price 0.20 0.295 0.24 0.18 0.145 0.13 0.09 -
P/RPS 3.56 6.44 3.33 2.94 2.74 3.77 1.84 11.62%
P/EPS 25.65 42.13 33.80 40.91 26.85 162.50 69.23 -15.24%
EY 3.90 2.37 2.96 2.44 3.72 0.62 1.44 18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.84 1.71 1.29 1.81 2.17 1.80 -4.91%

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