[RGB] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2.28%
YoY- 39.57%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 214,646 139,635 187,398 118,211 158,614 173,717 227,809 -0.98%
PBT 19,696 6,530 6,133 -32,808 -59,469 -64,685 -3,294 -
Tax -1,540 -564 -97 -87 563 -67 -319 29.98%
NP 18,156 5,966 6,036 -32,895 -58,906 -64,752 -3,613 -
-
NP to SH 18,526 6,657 6,717 -30,747 -50,884 -62,032 -2,874 -
-
Tax Rate 7.82% 8.64% 1.58% - - - - -
Total Cost 196,490 133,669 181,362 151,106 217,520 238,469 231,422 -2.68%
-
Net Worth 107,820 70,999 58,161 57,456 80,803 142,269 174,505 -7.70%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,975 591 - - - - - -
Div Payout % 16.06% 8.89% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 107,820 70,999 58,161 57,456 80,803 142,269 174,505 -7.70%
NOSH 1,198,000 1,183,333 1,163,235 1,149,130 1,154,337 1,016,211 872,528 5.42%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.46% 4.27% 3.22% -27.83% -37.14% -37.27% -1.59% -
ROE 17.18% 9.38% 11.55% -53.51% -62.97% -43.60% -1.65% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 17.92 11.80 16.11 10.29 13.74 17.09 26.11 -6.07%
EPS 1.55 0.56 0.58 -2.68 -4.41 -6.10 -0.33 -
DPS 0.25 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.06 0.05 0.05 0.07 0.14 0.20 -12.45%
Adjusted Per Share Value based on latest NOSH - 1,149,130
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 13.98 9.09 12.20 7.70 10.33 11.31 14.83 -0.97%
EPS 1.21 0.43 0.44 -2.00 -3.31 -4.04 -0.19 -
DPS 0.19 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0462 0.0379 0.0374 0.0526 0.0926 0.1136 -7.70%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.135 0.11 0.09 0.08 0.06 0.17 0.16 -
P/RPS 0.75 0.93 0.56 0.78 0.44 0.99 0.61 3.50%
P/EPS 8.73 19.55 15.59 -2.99 -1.36 -2.78 -48.58 -
EY 11.45 5.11 6.42 -33.45 -73.47 -35.91 -2.06 -
DY 1.84 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.83 1.80 1.60 0.86 1.21 0.80 11.03%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 28/02/14 27/02/13 28/02/12 28/02/11 25/02/10 31/03/09 -
Price 0.175 0.115 0.075 0.09 0.09 0.14 0.10 -
P/RPS 0.98 0.97 0.47 0.87 0.65 0.82 0.38 17.09%
P/EPS 11.32 20.44 12.99 -3.36 -2.04 -2.29 -30.36 -
EY 8.84 4.89 7.70 -29.73 -48.98 -43.60 -3.29 -
DY 1.42 0.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.92 1.50 1.80 1.29 1.00 0.50 25.34%

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