[RGB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 14.08%
YoY- 265.45%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 262,427 235,110 250,367 217,045 144,516 190,756 119,013 14.08%
PBT 39,686 30,948 27,216 23,254 5,738 8,472 -28,316 -
Tax -8,798 -5,453 -4,242 -2,373 -697 -99 -87 115.77%
NP 30,888 25,495 22,974 20,881 5,041 8,373 -28,403 -
-
NP to SH 30,448 25,119 22,466 21,134 5,783 9,186 -26,677 -
-
Tax Rate 22.17% 17.62% 15.59% 10.20% 12.15% 1.17% - -
Total Cost 231,539 209,615 227,393 196,164 139,475 182,383 147,416 7.81%
-
Net Worth 201,251 210,927 171,311 116,945 80,219 67,643 62,000 21.67%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 9,380 7,880 6,454 2,975 591 - - -
Div Payout % 30.81% 31.37% 28.73% 14.08% 10.23% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 201,251 210,927 171,311 116,945 80,219 67,643 62,000 21.67%
NOSH 1,342,247 1,318,297 1,317,777 1,169,459 1,145,999 1,127,391 1,240,000 1.32%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.77% 10.84% 9.18% 9.62% 3.49% 4.39% -23.87% -
ROE 15.13% 11.91% 13.11% 18.07% 7.21% 13.58% -43.03% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 19.56 17.83 19.00 18.56 12.61 16.92 9.60 12.58%
EPS 2.27 1.91 1.70 1.81 0.50 0.81 -2.15 -
DPS 0.70 0.60 0.49 0.25 0.05 0.00 0.00 -
NAPS 0.15 0.16 0.13 0.10 0.07 0.06 0.05 20.08%
Adjusted Per Share Value based on latest NOSH - 1,169,459
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.95 15.19 16.17 14.02 9.33 12.32 7.69 14.07%
EPS 1.97 1.62 1.45 1.37 0.37 0.59 -1.72 -
DPS 0.61 0.51 0.42 0.19 0.04 0.00 0.00 -
NAPS 0.13 0.1362 0.1106 0.0755 0.0518 0.0437 0.04 21.69%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.25 0.285 0.155 0.16 0.105 0.08 0.08 -
P/RPS 1.28 1.60 0.82 0.86 0.83 0.47 0.83 7.48%
P/EPS 11.02 14.96 9.09 8.85 20.81 9.82 -3.72 -
EY 9.08 6.69 11.00 11.29 4.81 10.19 -26.89 -
DY 2.80 2.11 3.16 1.59 0.49 0.00 0.00 -
P/NAPS 1.67 1.78 1.19 1.60 1.50 1.33 1.60 0.71%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 26/05/16 29/05/15 28/05/14 28/05/13 29/05/12 -
Price 0.255 0.295 0.155 0.165 0.11 0.125 0.08 -
P/RPS 1.30 1.65 0.82 0.89 0.87 0.74 0.83 7.76%
P/EPS 11.24 15.48 9.09 9.13 21.80 15.34 -3.72 -
EY 8.90 6.46 11.00 10.95 4.59 6.52 -26.89 -
DY 2.75 2.03 3.16 1.54 0.47 0.00 0.00 -
P/NAPS 1.70 1.84 1.19 1.65 1.57 2.08 1.60 1.01%

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