[RGB] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 7.68%
YoY- 6.3%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 383,654 262,427 235,110 250,367 217,045 144,516 190,756 12.34%
PBT 35,617 39,686 30,948 27,216 23,254 5,738 8,472 27.02%
Tax 263 -8,798 -5,453 -4,242 -2,373 -697 -99 -
NP 35,880 30,888 25,495 22,974 20,881 5,041 8,373 27.43%
-
NP to SH 35,527 30,448 25,119 22,466 21,134 5,783 9,186 25.27%
-
Tax Rate -0.74% 22.17% 17.62% 15.59% 10.20% 12.15% 1.17% -
Total Cost 347,774 231,539 209,615 227,393 196,164 139,475 182,383 11.35%
-
Net Worth 230,932 201,251 210,927 171,311 116,945 80,219 67,643 22.69%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 10,770 9,380 7,880 6,454 2,975 591 - -
Div Payout % 30.32% 30.81% 31.37% 28.73% 14.08% 10.23% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 230,932 201,251 210,927 171,311 116,945 80,219 67,643 22.69%
NOSH 1,540,575 1,342,247 1,318,297 1,317,777 1,169,459 1,145,999 1,127,391 5.33%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.35% 11.77% 10.84% 9.18% 9.62% 3.49% 4.39% -
ROE 15.38% 15.13% 11.91% 13.11% 18.07% 7.21% 13.58% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 24.92 19.56 17.83 19.00 18.56 12.61 16.92 6.66%
EPS 2.31 2.27 1.91 1.70 1.81 0.50 0.81 19.07%
DPS 0.70 0.70 0.60 0.49 0.25 0.05 0.00 -
NAPS 0.15 0.15 0.16 0.13 0.10 0.07 0.06 16.49%
Adjusted Per Share Value based on latest NOSH - 1,317,777
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 24.98 17.09 15.31 16.30 14.13 9.41 12.42 12.34%
EPS 2.31 1.98 1.64 1.46 1.38 0.38 0.60 25.17%
DPS 0.70 0.61 0.51 0.42 0.19 0.04 0.00 -
NAPS 0.1504 0.131 0.1373 0.1115 0.0761 0.0522 0.044 22.72%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.21 0.25 0.285 0.155 0.16 0.105 0.08 -
P/RPS 0.84 1.28 1.60 0.82 0.86 0.83 0.47 10.15%
P/EPS 9.10 11.02 14.96 9.09 8.85 20.81 9.82 -1.26%
EY 10.99 9.08 6.69 11.00 11.29 4.81 10.19 1.26%
DY 3.33 2.80 2.11 3.16 1.59 0.49 0.00 -
P/NAPS 1.40 1.67 1.78 1.19 1.60 1.50 1.33 0.85%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 28/05/18 29/05/17 26/05/16 29/05/15 28/05/14 28/05/13 -
Price 0.195 0.255 0.295 0.155 0.165 0.11 0.125 -
P/RPS 0.78 1.30 1.65 0.82 0.89 0.87 0.74 0.88%
P/EPS 8.45 11.24 15.48 9.09 9.13 21.80 15.34 -9.45%
EY 11.83 8.90 6.46 11.00 10.95 4.59 6.52 10.43%
DY 3.59 2.75 2.03 3.16 1.54 0.47 0.00 -
P/NAPS 1.30 1.70 1.84 1.19 1.65 1.57 2.08 -7.53%

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