[RGB] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 14.56%
YoY- 23.69%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 206,374 171,457 196,116 116,011 158,896 158,457 173,003 2.98%
PBT 22,508 12,410 9,492 -23,933 -36,722 -75,444 -36,987 -
Tax -2,500 -1,346 -99 -90 581 88 -459 32.62%
NP 20,008 11,064 9,393 -24,023 -36,141 -75,356 -37,446 -
-
NP to SH 20,160 11,638 10,389 -22,792 -29,866 -70,626 -36,333 -
-
Tax Rate 11.11% 10.85% 1.04% - - - - -
Total Cost 186,366 160,393 186,723 140,034 195,037 233,813 210,449 -2.00%
-
Net Worth 136,130 81,124 67,119 59,375 88,874 114,505 156,591 -2.30%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,396 1,171 - - - - - -
Div Payout % 11.88% 10.06% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 136,130 81,124 67,119 59,375 88,874 114,505 156,591 -2.30%
NOSH 1,237,547 1,158,923 1,118,666 1,187,500 1,269,629 1,145,053 869,950 6.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.70% 6.45% 4.79% -20.71% -22.75% -47.56% -21.64% -
ROE 14.81% 14.35% 15.48% -38.39% -33.60% -61.68% -23.20% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.68 14.79 17.53 9.77 12.52 13.84 19.89 -2.88%
EPS 1.63 1.00 0.93 -1.92 -2.35 -6.17 -4.18 -
DPS 0.19 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.07 0.06 0.05 0.07 0.10 0.18 -7.87%
Adjusted Per Share Value based on latest NOSH - 1,187,500
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.44 11.16 12.77 7.55 10.35 10.32 11.26 2.99%
EPS 1.31 0.76 0.68 -1.48 -1.94 -4.60 -2.37 -
DPS 0.16 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0886 0.0528 0.0437 0.0387 0.0579 0.0746 0.102 -2.31%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.14 0.11 0.11 0.08 0.09 0.08 0.17 -
P/RPS 0.84 0.74 0.63 0.82 0.72 0.58 0.85 -0.19%
P/EPS 8.59 10.95 11.84 -4.17 -3.83 -1.30 -4.07 -
EY 11.64 9.13 8.44 -23.99 -26.14 -77.10 -24.57 -
DY 1.38 0.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.57 1.83 1.60 1.29 0.80 0.94 5.14%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 25/08/14 26/08/13 24/08/12 23/08/11 25/08/10 17/08/09 -
Price 0.105 0.13 0.13 0.08 0.06 0.08 0.19 -
P/RPS 0.63 0.88 0.74 0.82 0.48 0.58 0.96 -6.77%
P/EPS 6.45 12.95 14.00 -4.17 -2.55 -1.30 -4.55 -
EY 15.51 7.72 7.14 -23.99 -39.21 -77.10 -21.98 -
DY 1.84 0.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.86 2.17 1.60 0.86 0.80 1.06 -1.80%

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