[RGB] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 14.98%
YoY- 77.5%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 822,769 335,595 214,196 140,766 376,354 383,654 262,427 20.95%
PBT 57,280 23,691 -5,630 -36,983 40,272 35,617 39,686 6.30%
Tax -13,352 -6,230 -2,824 -556 -3,297 263 -8,798 7.19%
NP 43,928 17,461 -8,454 -37,539 36,975 35,880 30,888 6.03%
-
NP to SH 48,130 18,477 -8,352 -37,119 36,646 35,527 30,448 7.92%
-
Tax Rate 23.31% 26.30% - - 8.19% -0.74% 22.17% -
Total Cost 778,841 318,134 222,650 178,305 339,379 347,774 231,539 22.38%
-
Net Worth 261,945 246,536 216,084 231,519 278,684 230,932 201,251 4.48%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 30,817 - - - 4,644 10,770 9,380 21.90%
Div Payout % 64.03% - - - 12.67% 30.32% 30.81% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 261,945 246,536 216,084 231,519 278,684 230,932 201,251 4.48%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,540,575 1,342,247 2.40%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.34% 5.20% -3.95% -26.67% 9.82% 9.35% 11.77% -
ROE 18.37% 7.49% -3.87% -16.03% 13.15% 15.38% 15.13% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 53.40 21.78 13.88 9.12 24.31 24.92 19.56 18.20%
EPS 3.12 1.20 -0.54 -2.40 2.37 2.31 2.27 5.43%
DPS 2.00 0.00 0.00 0.00 0.30 0.70 0.70 19.10%
NAPS 0.17 0.16 0.14 0.15 0.18 0.15 0.15 2.10%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 53.57 21.85 13.95 9.17 24.51 24.98 17.09 20.95%
EPS 3.13 1.20 -0.54 -2.42 2.39 2.31 1.98 7.92%
DPS 2.01 0.00 0.00 0.00 0.30 0.70 0.61 21.96%
NAPS 0.1706 0.1605 0.1407 0.1508 0.1815 0.1504 0.131 4.49%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.31 0.195 0.11 0.13 0.125 0.21 0.25 -
P/RPS 0.58 0.90 0.79 1.43 0.51 0.84 1.28 -12.34%
P/EPS 9.92 16.26 -20.33 -5.41 5.28 9.10 11.02 -1.73%
EY 10.08 6.15 -4.92 -18.50 18.94 10.99 9.08 1.75%
DY 6.45 0.00 0.00 0.00 2.40 3.33 2.80 14.90%
P/NAPS 1.82 1.22 0.79 0.87 0.69 1.40 1.67 1.44%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 26/05/23 30/05/22 17/05/21 30/06/20 30/05/19 28/05/18 -
Price 0.415 0.23 0.125 0.12 0.14 0.195 0.255 -
P/RPS 0.78 1.06 0.90 1.32 0.58 0.78 1.30 -8.15%
P/EPS 13.29 19.18 -23.10 -4.99 5.91 8.45 11.24 2.82%
EY 7.53 5.21 -4.33 -20.04 16.91 11.83 8.90 -2.74%
DY 4.82 0.00 0.00 0.00 2.14 3.59 2.75 9.79%
P/NAPS 2.44 1.44 0.89 0.80 0.78 1.30 1.70 6.20%

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