[RGB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.38%
YoY- 160.13%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 273,365 224,528 192,153 180,262 144,150 149,952 161,120 9.20%
PBT 32,261 22,458 18,190 9,188 -17,082 -34,589 -76,178 -
Tax -5,212 -2,880 -1,687 -440 -171 613 360 -
NP 27,049 19,578 16,503 8,748 -17,253 -33,976 -75,818 -
-
NP to SH 26,496 19,597 16,972 9,830 -16,348 -31,464 -68,621 -
-
Tax Rate 16.16% 12.82% 9.27% 4.79% - - - -
Total Cost 246,316 204,950 175,650 171,514 161,403 183,928 236,938 0.64%
-
Net Worth 183,912 181,904 93,037 70,949 57,884 80,695 103,686 10.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,454 2,396 1,171 - - - - -
Div Payout % 24.36% 12.23% 6.90% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 183,912 181,904 93,037 70,949 57,884 80,695 103,686 10.01%
NOSH 1,313,662 1,299,318 1,162,962 1,182,500 1,157,692 1,152,790 1,152,068 2.20%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.89% 8.72% 8.59% 4.85% -11.97% -22.66% -47.06% -
ROE 14.41% 10.77% 18.24% 13.85% -28.24% -38.99% -66.18% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.81 17.28 16.52 15.24 12.45 13.01 13.99 6.83%
EPS 2.02 1.51 1.46 0.83 -1.41 -2.73 -5.96 -
DPS 0.50 0.18 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.08 0.06 0.05 0.07 0.09 7.63%
Adjusted Per Share Value based on latest NOSH - 1,182,500
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.66 14.50 12.41 11.64 9.31 9.69 10.41 9.19%
EPS 1.71 1.27 1.10 0.63 -1.06 -2.03 -4.43 -
DPS 0.42 0.15 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.1188 0.1175 0.0601 0.0458 0.0374 0.0521 0.067 10.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.175 0.14 0.16 0.12 0.08 0.06 0.06 -
P/RPS 0.84 0.81 0.97 0.79 0.64 0.46 0.43 11.79%
P/EPS 8.68 9.28 10.96 14.44 -5.67 -2.20 -1.01 -
EY 11.53 10.77 9.12 6.93 -17.65 -45.49 -99.27 -
DY 2.86 1.32 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.00 2.00 2.00 1.60 0.86 0.67 10.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 23/11/15 27/11/14 26/11/13 30/11/12 22/11/11 26/11/10 -
Price 0.24 0.18 0.145 0.13 0.09 0.08 0.06 -
P/RPS 1.15 1.04 0.88 0.85 0.72 0.62 0.43 17.79%
P/EPS 11.90 11.93 9.94 15.64 -6.37 -2.93 -1.01 -
EY 8.40 8.38 10.06 6.39 -15.69 -34.12 -99.27 -
DY 2.08 1.02 0.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.29 1.81 2.17 1.80 1.14 0.67 16.88%

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