[RGB] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 15.77%
YoY- 35.2%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 297,565 394,364 203,513 273,365 224,528 192,153 180,262 8.70%
PBT 32,895 38,813 34,460 32,261 22,458 18,190 9,188 23.67%
Tax 742 -5,395 -7,238 -5,212 -2,880 -1,687 -440 -
NP 33,637 33,418 27,222 27,049 19,578 16,503 8,748 25.15%
-
NP to SH 33,235 33,062 26,824 26,496 19,597 16,972 9,830 22.49%
-
Tax Rate -2.26% 13.90% 21.00% 16.16% 12.82% 9.27% 4.79% -
Total Cost 263,928 360,946 176,291 246,316 204,950 175,650 171,514 7.44%
-
Net Worth 247,456 230,660 214,128 183,912 181,904 93,037 70,949 23.13%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 10,770 9,380 7,880 6,454 2,396 1,171 - -
Div Payout % 32.41% 28.37% 29.38% 24.36% 12.23% 6.90% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 247,456 230,660 214,128 183,912 181,904 93,037 70,949 23.13%
NOSH 1,547,942 1,538,395 1,338,565 1,313,662 1,299,318 1,162,962 1,182,500 4.58%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.30% 8.47% 13.38% 9.89% 8.72% 8.59% 4.85% -
ROE 13.43% 14.33% 12.53% 14.41% 10.77% 18.24% 13.85% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.24 25.65 15.21 20.81 17.28 16.52 15.24 3.95%
EPS 2.15 2.15 2.00 2.02 1.51 1.46 0.83 17.18%
DPS 0.70 0.61 0.59 0.50 0.18 0.10 0.00 -
NAPS 0.16 0.15 0.16 0.14 0.14 0.08 0.06 17.75%
Adjusted Per Share Value based on latest NOSH - 1,313,662
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.38 25.68 13.25 17.80 14.62 12.51 11.74 8.70%
EPS 2.16 2.15 1.75 1.73 1.28 1.11 0.64 22.46%
DPS 0.70 0.61 0.51 0.42 0.16 0.08 0.00 -
NAPS 0.1611 0.1502 0.1394 0.1198 0.1184 0.0606 0.0462 23.13%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.175 0.23 0.28 0.175 0.14 0.16 0.12 -
P/RPS 0.91 0.90 1.84 0.84 0.81 0.97 0.79 2.38%
P/EPS 8.14 10.70 13.97 8.68 9.28 10.96 14.44 -9.10%
EY 12.28 9.35 7.16 11.53 10.77 9.12 6.93 9.99%
DY 4.00 2.65 2.10 2.86 1.32 0.63 0.00 -
P/NAPS 1.09 1.53 1.75 1.25 1.00 2.00 2.00 -9.61%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 26/11/18 29/11/17 29/11/16 23/11/15 27/11/14 26/11/13 -
Price 0.17 0.20 0.295 0.24 0.18 0.145 0.13 -
P/RPS 0.88 0.78 1.94 1.15 1.04 0.88 0.85 0.57%
P/EPS 7.91 9.30 14.72 11.90 11.93 9.94 15.64 -10.73%
EY 12.64 10.75 6.79 8.40 8.38 10.06 6.39 12.03%
DY 4.12 3.05 2.00 2.08 1.02 0.69 0.00 -
P/NAPS 1.06 1.33 1.84 1.71 1.29 1.81 2.17 -11.25%

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