[RGB] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 28.17%
YoY- -112.08%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 512,535 718,956 209,309 211,916 263,959 297,565 394,364 4.46%
PBT 40,599 81,850 -2,363 -14,044 -5,955 32,895 38,813 0.75%
Tax -11,346 -10,408 -2,684 -2,424 -1,704 742 -5,395 13.17%
NP 29,253 71,442 -5,047 -16,468 -7,659 33,637 33,418 -2.19%
-
NP to SH 33,450 72,602 -4,771 -16,154 -7,617 33,235 33,062 0.19%
-
Tax Rate 27.95% 12.72% - - - -2.26% 13.90% -
Total Cost 483,282 647,514 214,356 228,384 271,618 263,928 360,946 4.98%
-
Net Worth 261,079 308,170 231,519 216,084 231,519 247,456 230,660 2.08%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 58,460 9,245 - - 4,644 10,770 9,380 35.61%
Div Payout % 174.77% 12.73% - - 0.00% 32.41% 28.37% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 261,079 308,170 231,519 216,084 231,519 247,456 230,660 2.08%
NOSH 1,535,760 1,548,245 1,548,245 1,548,245 1,548,245 1,547,942 1,538,395 -0.02%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.71% 9.94% -2.41% -7.77% -2.90% 11.30% 8.47% -
ROE 12.81% 23.56% -2.06% -7.48% -3.29% 13.43% 14.33% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 33.37 46.66 13.56 13.73 17.10 19.24 25.65 4.47%
EPS 2.18 4.71 -0.31 -1.05 -0.49 2.15 2.15 0.23%
DPS 3.80 0.60 0.00 0.00 0.30 0.70 0.61 35.60%
NAPS 0.17 0.20 0.15 0.14 0.15 0.16 0.15 2.10%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 33.37 46.81 13.63 13.80 17.19 19.38 25.68 4.45%
EPS 2.18 4.73 -0.31 -1.05 -0.50 2.16 2.15 0.23%
DPS 3.80 0.60 0.00 0.00 0.30 0.70 0.61 35.60%
NAPS 0.17 0.2007 0.1508 0.1407 0.1508 0.1611 0.1502 2.08%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.375 0.29 0.13 0.12 0.12 0.175 0.23 -
P/RPS 1.12 0.62 0.96 0.87 0.70 0.91 0.90 3.70%
P/EPS 17.22 6.15 -42.06 -11.47 -24.32 8.14 10.70 8.24%
EY 5.81 16.25 -2.38 -8.72 -4.11 12.28 9.35 -7.61%
DY 10.13 2.07 0.00 0.00 2.50 4.00 2.65 25.01%
P/NAPS 2.21 1.45 0.87 0.86 0.80 1.09 1.53 6.31%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 29/11/23 30/11/22 29/11/21 27/11/20 28/11/19 26/11/18 -
Price 0.395 0.30 0.165 0.12 0.125 0.17 0.20 -
P/RPS 1.18 0.64 1.22 0.87 0.73 0.88 0.78 7.13%
P/EPS 18.14 6.37 -53.38 -11.47 -25.33 7.91 9.30 11.76%
EY 5.51 15.71 -1.87 -8.72 -3.95 12.64 10.75 -10.53%
DY 9.62 2.00 0.00 0.00 2.40 4.12 3.05 21.07%
P/NAPS 2.32 1.50 1.10 0.86 0.83 1.06 1.33 9.70%

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