[RGB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 5.87%
YoY- 28.09%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 177,408 154,099 141,597 139,686 143,676 115,347 101,966 44.70%
PBT 35,324 27,916 25,684 24,484 23,104 18,449 16,902 63.53%
Tax -20 -124 -84 -62 -44 -211 -125 -70.56%
NP 35,304 27,792 25,600 24,422 23,060 18,238 16,777 64.28%
-
NP to SH 35,304 27,792 25,600 24,414 23,060 18,238 16,780 64.26%
-
Tax Rate 0.06% 0.44% 0.33% 0.25% 0.19% 1.14% 0.74% -
Total Cost 142,104 126,307 115,997 115,264 120,616 97,109 85,189 40.69%
-
Net Worth 120,481 103,618 103,556 95,192 92,351 86,847 81,283 30.03%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,200 3,731 5,599 - 2,801 - -
Div Payout % - 15.11% 14.58% 22.94% - 15.36% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 120,481 103,618 103,556 95,192 92,351 86,847 81,283 30.03%
NOSH 280,190 280,049 279,883 279,977 279,854 280,153 280,289 -0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 19.90% 18.04% 18.08% 17.48% 16.05% 15.81% 16.45% -
ROE 29.30% 26.82% 24.72% 25.65% 24.97% 21.00% 20.64% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 63.32 55.03 50.59 49.89 51.34 41.17 36.38 44.74%
EPS 12.60 9.93 9.15 8.72 8.24 6.50 5.99 64.24%
DPS 0.00 1.50 1.33 2.00 0.00 1.00 0.00 -
NAPS 0.43 0.37 0.37 0.34 0.33 0.31 0.29 30.06%
Adjusted Per Share Value based on latest NOSH - 280,086
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.46 9.95 9.15 9.02 9.28 7.45 6.59 44.65%
EPS 2.28 1.80 1.65 1.58 1.49 1.18 1.08 64.64%
DPS 0.00 0.27 0.24 0.36 0.00 0.18 0.00 -
NAPS 0.0778 0.0669 0.0669 0.0615 0.0596 0.0561 0.0525 30.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.58 1.22 1.28 1.50 1.72 1.82 1.74 -
P/RPS 2.50 2.22 2.53 3.01 3.35 4.42 4.78 -35.11%
P/EPS 12.54 12.29 13.99 17.20 20.87 27.96 29.06 -42.92%
EY 7.97 8.13 7.15 5.81 4.79 3.58 3.44 75.18%
DY 0.00 1.23 1.04 1.33 0.00 0.55 0.00 -
P/NAPS 3.67 3.30 3.46 4.41 5.21 5.87 6.00 -27.96%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 17/11/05 16/08/05 26/05/05 22/02/05 29/11/04 -
Price 1.34 1.42 1.24 1.45 1.36 1.82 1.73 -
P/RPS 2.12 2.58 2.45 2.91 2.65 4.42 4.76 -41.70%
P/EPS 10.63 14.31 13.56 16.63 16.50 27.96 28.90 -48.69%
EY 9.40 6.99 7.38 6.01 6.06 3.58 3.46 94.81%
DY 0.00 1.06 1.08 1.38 0.00 0.55 0.00 -
P/NAPS 3.12 3.84 3.35 4.26 4.12 5.87 5.97 -35.14%

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