[RGB] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 31.61%
YoY- 79.82%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 119,769 56,605 52,195 132,126 78,594 93,708 44,870 17.76%
PBT 12,392 1,346 -5,697 16,306 6,360 10,008 4,094 20.26%
Tax -3,721 -1,512 -992 -1,578 1,830 -3,839 -1,401 17.67%
NP 8,671 -166 -6,689 14,728 8,190 6,169 2,693 21.50%
-
NP to SH 9,325 -76 -6,407 14,713 8,182 6,071 2,617 23.57%
-
Tax Rate 30.03% 112.33% - 9.68% -28.77% 38.36% 34.22% -
Total Cost 111,098 56,771 58,884 117,398 70,404 87,539 42,177 17.50%
-
Net Worth 231,455 216,084 231,519 263,188 230,791 214,410 196,275 2.78%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 4,644 10,770 9,380 3,925 -
Div Payout % - - - 31.57% 131.63% 154.51% 150.00% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 231,455 216,084 231,519 263,188 230,791 214,410 196,275 2.78%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,539,089 1,340,547 1,308,499 2.84%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.24% -0.29% -12.82% 11.15% 10.42% 6.58% 6.00% -
ROE 4.03% -0.04% -2.77% 5.59% 3.55% 2.83% 1.33% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.76 3.67 3.38 8.53 5.11 6.99 3.43 14.56%
EPS 0.60 0.00 -0.47 0.95 0.53 0.45 0.20 20.08%
DPS 0.00 0.00 0.00 0.30 0.70 0.70 0.30 -
NAPS 0.15 0.14 0.15 0.17 0.15 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.74 3.66 3.37 8.53 5.08 6.05 2.90 17.76%
EPS 0.60 0.00 -0.41 0.95 0.53 0.39 0.17 23.37%
DPS 0.00 0.00 0.00 0.30 0.70 0.61 0.25 -
NAPS 0.1495 0.1396 0.1495 0.17 0.1491 0.1385 0.1268 2.78%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.18 0.12 0.14 0.175 0.19 0.28 0.28 -
P/RPS 2.32 3.27 4.14 2.05 3.72 4.00 8.17 -18.91%
P/EPS 29.79 -2,437.04 -33.73 18.41 35.73 61.81 140.00 -22.72%
EY 3.36 -0.04 -2.97 5.43 2.80 1.62 0.71 29.55%
DY 0.00 0.00 0.00 1.71 3.68 2.50 1.07 -
P/NAPS 1.20 0.86 0.93 1.03 1.27 1.75 1.87 -7.12%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 03/03/21 27/02/20 26/02/19 27/02/18 22/02/17 -
Price 0.235 0.115 0.135 0.20 0.235 0.285 0.33 -
P/RPS 3.03 3.14 3.99 2.34 4.60 4.08 9.62 -17.50%
P/EPS 38.89 -2,335.50 -32.52 21.04 44.19 62.91 165.00 -21.39%
EY 2.57 -0.04 -3.07 4.75 2.26 1.59 0.61 27.07%
DY 0.00 0.00 0.00 1.50 2.98 2.46 0.91 -
P/NAPS 1.57 0.82 0.90 1.18 1.57 1.78 2.20 -5.46%

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