[RGB] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -2.79%
YoY- 15.47%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 394,364 203,513 273,365 224,528 192,153 180,262 144,150 18.25%
PBT 38,813 34,460 32,261 22,458 18,190 9,188 -17,082 -
Tax -5,395 -7,238 -5,212 -2,880 -1,687 -440 -171 77.71%
NP 33,418 27,222 27,049 19,578 16,503 8,748 -17,253 -
-
NP to SH 33,062 26,824 26,496 19,597 16,972 9,830 -16,348 -
-
Tax Rate 13.90% 21.00% 16.16% 12.82% 9.27% 4.79% - -
Total Cost 360,946 176,291 246,316 204,950 175,650 171,514 161,403 14.34%
-
Net Worth 230,660 214,128 183,912 181,904 93,037 70,949 57,884 25.89%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 9,380 7,880 6,454 2,396 1,171 - - -
Div Payout % 28.37% 29.38% 24.36% 12.23% 6.90% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 230,660 214,128 183,912 181,904 93,037 70,949 57,884 25.89%
NOSH 1,538,395 1,338,565 1,313,662 1,299,318 1,162,962 1,182,500 1,157,692 4.85%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.47% 13.38% 9.89% 8.72% 8.59% 4.85% -11.97% -
ROE 14.33% 12.53% 14.41% 10.77% 18.24% 13.85% -28.24% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.65 15.21 20.81 17.28 16.52 15.24 12.45 12.79%
EPS 2.15 2.00 2.02 1.51 1.46 0.83 -1.41 -
DPS 0.61 0.59 0.50 0.18 0.10 0.00 0.00 -
NAPS 0.15 0.16 0.14 0.14 0.08 0.06 0.05 20.08%
Adjusted Per Share Value based on latest NOSH - 1,299,318
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.68 13.25 17.80 14.62 12.51 11.74 9.39 18.24%
EPS 2.15 1.75 1.73 1.28 1.11 0.64 -1.06 -
DPS 0.61 0.51 0.42 0.16 0.08 0.00 0.00 -
NAPS 0.1502 0.1394 0.1198 0.1184 0.0606 0.0462 0.0377 25.89%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.23 0.28 0.175 0.14 0.16 0.12 0.08 -
P/RPS 0.90 1.84 0.84 0.81 0.97 0.79 0.64 5.84%
P/EPS 10.70 13.97 8.68 9.28 10.96 14.44 -5.67 -
EY 9.35 7.16 11.53 10.77 9.12 6.93 -17.65 -
DY 2.65 2.10 2.86 1.32 0.63 0.00 0.00 -
P/NAPS 1.53 1.75 1.25 1.00 2.00 2.00 1.60 -0.74%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 29/11/17 29/11/16 23/11/15 27/11/14 26/11/13 30/11/12 -
Price 0.20 0.295 0.24 0.18 0.145 0.13 0.09 -
P/RPS 0.78 1.94 1.15 1.04 0.88 0.85 0.72 1.34%
P/EPS 9.30 14.72 11.90 11.93 9.94 15.64 -6.37 -
EY 10.75 6.79 8.40 8.38 10.06 6.39 -15.69 -
DY 3.05 2.00 2.08 1.02 0.69 0.00 0.00 -
P/NAPS 1.33 1.84 1.71 1.29 1.81 2.17 1.80 -4.91%

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