[RGB] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -71.94%
YoY- -38.57%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 132,126 78,594 93,708 44,870 64,731 56,253 33,760 25.52%
PBT 16,306 6,360 10,008 4,094 5,361 2,708 1,183 54.81%
Tax -1,578 1,830 -3,839 -1,401 -920 22 -126 52.36%
NP 14,728 8,190 6,169 2,693 4,441 2,730 1,057 55.09%
-
NP to SH 14,713 8,182 6,071 2,617 4,260 2,994 1,420 47.62%
-
Tax Rate 9.68% -28.77% 38.36% 34.22% 17.16% -0.81% 10.65% -
Total Cost 117,398 70,404 87,539 42,177 60,290 53,523 32,703 23.72%
-
Net Worth 263,188 230,791 214,410 196,275 167,818 107,820 70,999 24.39%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,644 10,770 9,380 3,925 6,454 2,396 591 40.97%
Div Payout % 31.57% 131.63% 154.51% 150.00% 151.52% 80.03% 41.67% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 263,188 230,791 214,410 196,275 167,818 107,820 70,999 24.39%
NOSH 1,548,245 1,539,089 1,340,547 1,308,499 1,290,909 1,198,000 1,183,333 4.57%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.15% 10.42% 6.58% 6.00% 6.86% 4.85% 3.13% -
ROE 5.59% 3.55% 2.83% 1.33% 2.54% 2.78% 2.00% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.53 5.11 6.99 3.43 5.01 4.70 2.85 20.03%
EPS 0.95 0.53 0.45 0.20 0.33 0.25 0.12 41.15%
DPS 0.30 0.70 0.70 0.30 0.50 0.20 0.05 34.78%
NAPS 0.17 0.15 0.16 0.15 0.13 0.09 0.06 18.94%
Adjusted Per Share Value based on latest NOSH - 1,308,499
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.60 5.12 6.10 2.92 4.21 3.66 2.20 25.49%
EPS 0.96 0.53 0.40 0.17 0.28 0.19 0.09 48.34%
DPS 0.30 0.70 0.61 0.26 0.42 0.16 0.04 39.88%
NAPS 0.1714 0.1503 0.1396 0.1278 0.1093 0.0702 0.0462 24.40%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.175 0.19 0.28 0.28 0.18 0.135 0.11 -
P/RPS 2.05 3.72 4.00 8.17 3.59 2.88 3.86 -10.00%
P/EPS 18.41 35.73 61.81 140.00 54.55 54.02 91.67 -23.46%
EY 5.43 2.80 1.62 0.71 1.83 1.85 1.09 30.66%
DY 1.71 3.68 2.50 1.07 2.78 1.48 0.45 24.90%
P/NAPS 1.03 1.27 1.75 1.87 1.38 1.50 1.83 -9.13%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 27/02/18 22/02/17 23/02/16 26/02/15 28/02/14 -
Price 0.20 0.235 0.285 0.33 0.165 0.175 0.115 -
P/RPS 2.34 4.60 4.08 9.62 3.29 3.73 4.03 -8.65%
P/EPS 21.04 44.19 62.91 165.00 50.00 70.02 95.83 -22.32%
EY 4.75 2.26 1.59 0.61 2.00 1.43 1.04 28.79%
DY 1.50 2.98 2.46 0.91 3.03 1.14 0.43 23.13%
P/NAPS 1.18 1.57 1.78 2.20 1.27 1.94 1.92 -7.78%

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