[RGB] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 157.79%
YoY- 510.3%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 588,692 618,925 209,053 181,810 335,618 272,421 369,141 8.08%
PBT 48,348 55,323 -9,074 -21,364 18,379 34,230 36,889 4.60%
Tax -12,059 -8,872 -2,638 -1,509 -2,723 170 -6,065 12.12%
NP 36,289 46,451 -11,712 -22,873 15,656 34,400 30,824 2.75%
-
NP to SH 40,495 47,632 -11,609 -22,489 15,463 34,047 30,441 4.86%
-
Tax Rate 24.94% 16.04% - - 14.82% -0.50% 16.44% -
Total Cost 552,403 572,474 220,765 204,683 319,962 238,021 338,317 8.50%
-
Net Worth 277,353 292,762 231,519 231,519 262,388 24,658,192 215,063 4.32%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 40,062 - - - 4,644 10,770 9,380 27.34%
Div Payout % 98.93% - - - 30.04% 31.63% 30.82% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 277,353 292,762 231,519 231,519 262,388 24,658,192 215,063 4.32%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,546,243 1,344,742 2.37%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.16% 7.51% -5.60% -12.58% 4.66% 12.63% 8.35% -
ROE 14.60% 16.27% -5.01% -9.71% 5.89% 0.14% 14.15% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 38.21 40.17 13.54 11.78 21.74 17.68 27.46 5.65%
EPS 2.63 3.09 -0.75 -1.46 1.00 2.21 2.26 2.55%
DPS 2.60 0.00 0.00 0.00 0.30 0.70 0.70 24.42%
NAPS 0.18 0.19 0.15 0.15 0.17 16.00 0.16 1.98%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 38.33 40.30 13.61 11.84 21.85 17.74 24.04 8.07%
EPS 2.64 3.10 -0.76 -1.46 1.01 2.22 1.98 4.90%
DPS 2.61 0.00 0.00 0.00 0.30 0.70 0.61 27.38%
NAPS 0.1806 0.1906 0.1508 0.1508 0.1709 16.056 0.14 4.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.47 0.335 0.105 0.12 0.14 0.205 0.24 -
P/RPS 1.23 0.83 0.78 1.02 0.64 1.16 0.87 5.93%
P/EPS 17.88 10.84 -13.96 -8.24 13.97 9.28 10.60 9.09%
EY 5.59 9.23 -7.16 -12.14 7.16 10.78 9.44 -8.35%
DY 5.53 0.00 0.00 0.00 2.14 3.41 2.92 11.21%
P/NAPS 2.61 1.76 0.70 0.80 0.82 0.01 1.50 9.66%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 24/08/23 29/08/22 27/08/21 26/08/20 30/08/19 29/08/18 -
Price 0.395 0.375 0.11 0.11 0.145 0.195 0.29 -
P/RPS 1.03 0.93 0.81 0.93 0.67 1.10 1.06 -0.47%
P/EPS 15.03 12.13 -14.62 -7.55 14.47 8.83 12.81 2.69%
EY 6.65 8.24 -6.84 -13.25 6.91 11.33 7.81 -2.64%
DY 6.58 0.00 0.00 0.00 2.07 3.59 2.41 18.20%
P/NAPS 2.19 1.97 0.73 0.73 0.85 0.01 1.81 3.22%

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