[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 718,956 209,309 211,916 263,959 297,565 394,364 203,513 23.39%
PBT 81,850 -2,363 -14,044 -5,955 32,895 38,813 34,460 15.50%
Tax -10,408 -2,684 -2,424 -1,704 742 -5,395 -7,238 6.23%
NP 71,442 -5,047 -16,468 -7,659 33,637 33,418 27,222 17.43%
-
NP to SH 72,602 -4,771 -16,154 -7,617 33,235 33,062 26,824 18.04%
-
Tax Rate 12.72% - - - -2.26% 13.90% 21.00% -
Total Cost 647,514 214,356 228,384 271,618 263,928 360,946 176,291 24.20%
-
Net Worth 308,170 231,519 216,084 231,519 247,456 230,660 214,128 6.25%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 9,245 - - 4,644 10,770 9,380 7,880 2.69%
Div Payout % 12.73% - - 0.00% 32.41% 28.37% 29.38% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 308,170 231,519 216,084 231,519 247,456 230,660 214,128 6.25%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,547,942 1,538,395 1,338,565 2.45%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.94% -2.41% -7.77% -2.90% 11.30% 8.47% 13.38% -
ROE 23.56% -2.06% -7.48% -3.29% 13.43% 14.33% 12.53% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 46.66 13.56 13.73 17.10 19.24 25.65 15.21 20.53%
EPS 4.71 -0.31 -1.05 -0.49 2.15 2.15 2.00 15.33%
DPS 0.60 0.00 0.00 0.30 0.70 0.61 0.59 0.28%
NAPS 0.20 0.15 0.14 0.15 0.16 0.15 0.16 3.78%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 46.44 13.52 13.69 17.05 19.22 25.47 13.14 23.40%
EPS 4.69 -0.31 -1.04 -0.49 2.15 2.14 1.73 18.07%
DPS 0.60 0.00 0.00 0.30 0.70 0.61 0.51 2.74%
NAPS 0.199 0.1495 0.1396 0.1495 0.1598 0.149 0.1383 6.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.29 0.13 0.12 0.12 0.175 0.23 0.28 -
P/RPS 0.62 0.96 0.87 0.70 0.91 0.90 1.84 -16.57%
P/EPS 6.15 -42.06 -11.47 -24.32 8.14 10.70 13.97 -12.77%
EY 16.25 -2.38 -8.72 -4.11 12.28 9.35 7.16 14.62%
DY 2.07 0.00 0.00 2.50 4.00 2.65 2.10 -0.23%
P/NAPS 1.45 0.87 0.86 0.80 1.09 1.53 1.75 -3.08%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 29/11/21 27/11/20 28/11/19 26/11/18 29/11/17 -
Price 0.30 0.165 0.12 0.125 0.17 0.20 0.295 -
P/RPS 0.64 1.22 0.87 0.73 0.88 0.78 1.94 -16.86%
P/EPS 6.37 -53.38 -11.47 -25.33 7.91 9.30 14.72 -13.02%
EY 15.71 -1.87 -8.72 -3.95 12.64 10.75 6.79 14.99%
DY 2.00 0.00 0.00 2.40 4.12 3.05 2.00 0.00%
P/NAPS 1.50 1.10 0.86 0.83 1.06 1.33 1.84 -3.34%

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