[RGB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 36.76%
YoY- 134.43%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 250,367 217,045 144,516 190,756 119,013 154,684 169,360 6.72%
PBT 27,216 23,254 5,738 8,472 -28,316 -43,456 -82,598 -
Tax -4,242 -2,373 -697 -99 -87 573 88 -
NP 22,974 20,881 5,041 8,373 -28,403 -42,883 -82,510 -
-
NP to SH 22,466 21,134 5,783 9,186 -26,677 -37,105 -77,550 -
-
Tax Rate 15.59% 10.20% 12.15% 1.17% - - - -
Total Cost 227,393 196,164 139,475 182,383 147,416 197,567 251,870 -1.68%
-
Net Worth 171,311 116,945 80,219 67,643 62,000 84,063 124,983 5.39%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,454 2,975 591 - - - - -
Div Payout % 28.73% 14.08% 10.23% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 171,311 116,945 80,219 67,643 62,000 84,063 124,983 5.39%
NOSH 1,317,777 1,169,459 1,145,999 1,127,391 1,240,000 1,200,909 1,136,217 2.49%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.18% 9.62% 3.49% 4.39% -23.87% -27.72% -48.72% -
ROE 13.11% 18.07% 7.21% 13.58% -43.03% -44.14% -62.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.00 18.56 12.61 16.92 9.60 12.88 14.91 4.11%
EPS 1.70 1.81 0.50 0.81 -2.15 -3.09 -6.83 -
DPS 0.49 0.25 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.10 0.07 0.06 0.05 0.07 0.11 2.82%
Adjusted Per Share Value based on latest NOSH - 1,127,391
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.30 14.13 9.41 12.42 7.75 10.07 11.03 6.71%
EPS 1.46 1.38 0.38 0.60 -1.74 -2.42 -5.05 -
DPS 0.42 0.19 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.0761 0.0522 0.044 0.0404 0.0547 0.0814 5.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.155 0.16 0.105 0.08 0.08 0.11 0.11 -
P/RPS 0.82 0.86 0.83 0.47 0.83 0.85 0.74 1.72%
P/EPS 9.09 8.85 20.81 9.82 -3.72 -3.56 -1.61 -
EY 11.00 11.29 4.81 10.19 -26.89 -28.09 -62.05 -
DY 3.16 1.59 0.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.60 1.50 1.33 1.60 1.57 1.00 2.93%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 28/05/14 28/05/13 29/05/12 25/05/11 26/05/10 -
Price 0.155 0.165 0.11 0.125 0.08 0.09 0.09 -
P/RPS 0.82 0.89 0.87 0.74 0.83 0.70 0.60 5.33%
P/EPS 9.09 9.13 21.80 15.34 -3.72 -2.91 -1.32 -
EY 11.00 10.95 4.59 6.52 -26.89 -34.33 -75.84 -
DY 3.16 1.54 0.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.65 1.57 2.08 1.60 1.29 0.82 6.39%

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