[RGB] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -52.32%
YoY- 110.85%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 93,708 44,870 64,731 56,253 33,760 74,387 31,139 20.13%
PBT 10,008 4,094 5,361 2,708 1,183 3,860 -19,355 -
Tax -3,839 -1,401 -920 22 -126 -1 -75 92.57%
NP 6,169 2,693 4,441 2,730 1,057 3,859 -19,430 -
-
NP to SH 6,071 2,617 4,260 2,994 1,420 4,613 -18,452 -
-
Tax Rate 38.36% 34.22% 17.16% -0.81% 10.65% 0.03% - -
Total Cost 87,539 42,177 60,290 53,523 32,703 70,528 50,569 9.56%
-
Net Worth 214,410 196,275 167,818 107,820 70,999 58,161 57,456 24.51%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 9,380 3,925 6,454 2,396 591 - - -
Div Payout % 154.51% 150.00% 151.52% 80.03% 41.67% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 214,410 196,275 167,818 107,820 70,999 58,161 57,456 24.51%
NOSH 1,340,547 1,308,499 1,290,909 1,198,000 1,183,333 1,163,235 1,149,130 2.59%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.58% 6.00% 6.86% 4.85% 3.13% 5.19% -62.40% -
ROE 2.83% 1.33% 2.54% 2.78% 2.00% 7.93% -32.11% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.99 3.43 5.01 4.70 2.85 6.39 2.71 17.09%
EPS 0.45 0.20 0.33 0.25 0.12 0.40 -1.60 -
DPS 0.70 0.30 0.50 0.20 0.05 0.00 0.00 -
NAPS 0.16 0.15 0.13 0.09 0.06 0.05 0.05 21.37%
Adjusted Per Share Value based on latest NOSH - 1,198,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.10 2.92 4.21 3.66 2.20 4.84 2.03 20.10%
EPS 0.40 0.17 0.28 0.19 0.09 0.30 -1.20 -
DPS 0.61 0.26 0.42 0.16 0.04 0.00 0.00 -
NAPS 0.1396 0.1278 0.1093 0.0702 0.0462 0.0379 0.0374 24.52%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.28 0.28 0.18 0.135 0.11 0.09 0.08 -
P/RPS 4.00 8.17 3.59 2.88 3.86 1.41 2.95 5.20%
P/EPS 61.81 140.00 54.55 54.02 91.67 22.69 -4.98 -
EY 1.62 0.71 1.83 1.85 1.09 4.41 -20.07 -
DY 2.50 1.07 2.78 1.48 0.45 0.00 0.00 -
P/NAPS 1.75 1.87 1.38 1.50 1.83 1.80 1.60 1.50%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 22/02/17 23/02/16 26/02/15 28/02/14 27/02/13 28/02/12 -
Price 0.285 0.33 0.165 0.175 0.115 0.075 0.09 -
P/RPS 4.08 9.62 3.29 3.73 4.03 1.17 3.32 3.49%
P/EPS 62.91 165.00 50.00 70.02 95.83 18.91 -5.60 -
EY 1.59 0.61 2.00 1.43 1.04 5.29 -17.84 -
DY 2.46 0.91 3.03 1.14 0.43 0.00 0.00 -
P/NAPS 1.78 2.20 1.27 1.94 1.92 1.50 1.80 -0.18%

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