[RGB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -32.28%
YoY- -0.89%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 253,504 233,006 214,646 139,635 187,398 118,211 158,614 8.12%
PBT 30,994 25,111 19,696 6,530 6,133 -32,808 -59,469 -
Tax -5,693 -3,822 -1,540 -564 -97 -87 563 -
NP 25,301 21,289 18,156 5,966 6,036 -32,895 -58,906 -
-
NP to SH 24,853 20,863 18,526 6,657 6,717 -30,747 -50,884 -
-
Tax Rate 18.37% 15.22% 7.82% 8.64% 1.58% - - -
Total Cost 228,203 211,717 196,490 133,669 181,362 151,106 217,520 0.80%
-
Net Worth 196,275 167,818 107,820 70,999 58,161 57,456 80,803 15.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,925 6,454 2,975 591 - - - -
Div Payout % 15.79% 30.94% 16.06% 8.89% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 196,275 167,818 107,820 70,999 58,161 57,456 80,803 15.92%
NOSH 1,308,499 1,290,909 1,198,000 1,183,333 1,163,235 1,149,130 1,154,337 2.10%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.98% 9.14% 8.46% 4.27% 3.22% -27.83% -37.14% -
ROE 12.66% 12.43% 17.18% 9.38% 11.55% -53.51% -62.97% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.37 18.05 17.92 11.80 16.11 10.29 13.74 5.88%
EPS 1.90 1.62 1.55 0.56 0.58 -2.68 -4.41 -
DPS 0.30 0.50 0.25 0.05 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.09 0.06 0.05 0.05 0.07 13.53%
Adjusted Per Share Value based on latest NOSH - 1,183,333
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.37 15.05 13.86 9.02 12.10 7.64 10.24 8.12%
EPS 1.61 1.35 1.20 0.43 0.43 -1.99 -3.29 -
DPS 0.25 0.42 0.19 0.04 0.00 0.00 0.00 -
NAPS 0.1268 0.1084 0.0696 0.0459 0.0376 0.0371 0.0522 15.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.28 0.18 0.135 0.11 0.09 0.08 0.06 -
P/RPS 1.45 1.00 0.75 0.93 0.56 0.78 0.44 21.96%
P/EPS 14.74 11.14 8.73 19.55 15.59 -2.99 -1.36 -
EY 6.78 8.98 11.45 5.11 6.42 -33.45 -73.47 -
DY 1.07 2.78 1.84 0.45 0.00 0.00 0.00 -
P/NAPS 1.87 1.38 1.50 1.83 1.80 1.60 0.86 13.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 23/02/16 26/02/15 28/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.33 0.165 0.175 0.115 0.075 0.09 0.09 -
P/RPS 1.70 0.91 0.98 0.97 0.47 0.87 0.65 17.36%
P/EPS 17.37 10.21 11.32 20.44 12.99 -3.36 -2.04 -
EY 5.76 9.79 8.84 4.89 7.70 -29.73 -48.98 -
DY 0.91 3.03 1.42 0.43 0.00 0.00 0.00 -
P/NAPS 2.20 1.27 1.94 1.92 1.50 1.80 1.29 9.29%

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