[RGB] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -4.61%
YoY- 73.23%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 369,141 236,795 258,484 206,374 171,457 196,116 116,011 21.26%
PBT 36,889 33,969 28,425 22,508 12,410 9,492 -23,933 -
Tax -6,065 -6,780 -4,999 -2,500 -1,346 -99 -90 101.66%
NP 30,824 27,189 23,426 20,008 11,064 9,393 -24,023 -
-
NP to SH 30,441 26,781 22,886 20,160 11,638 10,389 -22,792 -
-
Tax Rate 16.44% 19.96% 17.59% 11.11% 10.85% 1.04% - -
Total Cost 338,317 209,606 235,058 186,366 160,393 186,723 140,034 15.82%
-
Net Worth 215,063 199,407 171,183 136,130 81,124 67,119 59,375 23.91%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 9,380 7,880 6,454 2,396 1,171 - - -
Div Payout % 30.82% 29.43% 28.20% 11.88% 10.06% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 215,063 199,407 171,183 136,130 81,124 67,119 59,375 23.91%
NOSH 1,344,742 1,329,384 1,316,792 1,237,547 1,158,923 1,118,666 1,187,500 2.09%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.35% 11.48% 9.06% 9.70% 6.45% 4.79% -20.71% -
ROE 14.15% 13.43% 13.37% 14.81% 14.35% 15.48% -38.39% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.46 17.81 19.63 16.68 14.79 17.53 9.77 18.78%
EPS 2.26 2.01 1.74 1.63 1.00 0.93 -1.92 -
DPS 0.70 0.60 0.50 0.19 0.10 0.00 0.00 -
NAPS 0.16 0.15 0.13 0.11 0.07 0.06 0.05 21.38%
Adjusted Per Share Value based on latest NOSH - 1,237,547
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 24.04 15.42 16.83 13.44 11.16 12.77 7.55 21.28%
EPS 1.98 1.74 1.49 1.31 0.76 0.68 -1.48 -
DPS 0.61 0.51 0.42 0.16 0.08 0.00 0.00 -
NAPS 0.14 0.1298 0.1115 0.0886 0.0528 0.0437 0.0387 23.88%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.24 0.28 0.165 0.14 0.11 0.11 0.08 -
P/RPS 0.87 1.57 0.84 0.84 0.74 0.63 0.82 0.99%
P/EPS 10.60 13.90 9.49 8.59 10.95 11.84 -4.17 -
EY 9.44 7.19 10.53 11.64 9.13 8.44 -23.99 -
DY 2.92 2.14 3.03 1.38 0.92 0.00 0.00 -
P/NAPS 1.50 1.87 1.27 1.27 1.57 1.83 1.60 -1.06%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 26/08/16 28/08/15 25/08/14 26/08/13 24/08/12 -
Price 0.29 0.26 0.175 0.105 0.13 0.13 0.08 -
P/RPS 1.06 1.46 0.89 0.63 0.88 0.74 0.82 4.36%
P/EPS 12.81 12.91 10.07 6.45 12.95 14.00 -4.17 -
EY 7.81 7.75 9.93 15.51 7.72 7.14 -23.99 -
DY 2.41 2.31 2.86 1.84 0.78 0.00 0.00 -
P/NAPS 1.81 1.73 1.35 0.95 1.86 2.17 1.60 2.07%

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