[RGB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 13.1%
YoY- 145.58%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 258,484 206,374 171,457 196,116 116,011 158,896 158,457 8.48%
PBT 28,425 22,508 12,410 9,492 -23,933 -36,722 -75,444 -
Tax -4,999 -2,500 -1,346 -99 -90 581 88 -
NP 23,426 20,008 11,064 9,393 -24,023 -36,141 -75,356 -
-
NP to SH 22,886 20,160 11,638 10,389 -22,792 -29,866 -70,626 -
-
Tax Rate 17.59% 11.11% 10.85% 1.04% - - - -
Total Cost 235,058 186,366 160,393 186,723 140,034 195,037 233,813 0.08%
-
Net Worth 171,183 136,130 81,124 67,119 59,375 88,874 114,505 6.92%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,454 2,396 1,171 - - - - -
Div Payout % 28.20% 11.88% 10.06% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 171,183 136,130 81,124 67,119 59,375 88,874 114,505 6.92%
NOSH 1,316,792 1,237,547 1,158,923 1,118,666 1,187,500 1,269,629 1,145,053 2.35%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.06% 9.70% 6.45% 4.79% -20.71% -22.75% -47.56% -
ROE 13.37% 14.81% 14.35% 15.48% -38.39% -33.60% -61.68% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.63 16.68 14.79 17.53 9.77 12.52 13.84 5.99%
EPS 1.74 1.63 1.00 0.93 -1.92 -2.35 -6.17 -
DPS 0.50 0.19 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.07 0.06 0.05 0.07 0.10 4.46%
Adjusted Per Share Value based on latest NOSH - 1,118,666
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.83 13.44 11.16 12.77 7.55 10.35 10.32 8.48%
EPS 1.49 1.31 0.76 0.68 -1.48 -1.94 -4.60 -
DPS 0.42 0.16 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.0886 0.0528 0.0437 0.0387 0.0579 0.0746 6.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.165 0.14 0.11 0.11 0.08 0.09 0.08 -
P/RPS 0.84 0.84 0.74 0.63 0.82 0.72 0.58 6.36%
P/EPS 9.49 8.59 10.95 11.84 -4.17 -3.83 -1.30 -
EY 10.53 11.64 9.13 8.44 -23.99 -26.14 -77.10 -
DY 3.03 1.38 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 1.57 1.83 1.60 1.29 0.80 7.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 25/08/14 26/08/13 24/08/12 23/08/11 25/08/10 -
Price 0.175 0.105 0.13 0.13 0.08 0.06 0.08 -
P/RPS 0.89 0.63 0.88 0.74 0.82 0.48 0.58 7.39%
P/EPS 10.07 6.45 12.95 14.00 -4.17 -2.55 -1.30 -
EY 9.93 15.51 7.72 7.14 -23.99 -39.21 -77.10 -
DY 2.86 1.84 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.95 1.86 2.17 1.60 0.86 0.80 9.10%

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