[RGB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 11.92%
YoY- 197.72%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 177,218 154,916 214,646 211,190 193,762 145,320 139,635 17.27%
PBT 25,532 21,360 19,696 22,650 19,908 7,128 6,511 149.29%
Tax -3,508 -3,884 -1,540 -2,082 -1,588 -552 -565 238.94%
NP 22,024 17,476 18,156 20,568 18,320 6,576 5,946 139.96%
-
NP to SH 21,772 17,308 18,526 20,709 18,504 6,876 6,637 121.25%
-
Tax Rate 13.74% 18.18% 7.82% 9.19% 7.98% 7.74% 8.68% -
Total Cost 155,194 137,440 196,490 190,622 175,442 138,744 133,689 10.48%
-
Net Worth 133,051 116,945 104,869 92,728 80,954 80,219 68,658 55.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 2,913 772 1,156 - 572 -
Div Payout % - - 15.72% 3.73% 6.25% - 8.62% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 133,051 116,945 104,869 92,728 80,954 80,219 68,658 55.62%
NOSH 1,209,555 1,169,459 1,165,220 1,159,104 1,156,499 1,145,999 1,144,310 3.77%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.43% 11.28% 8.46% 9.74% 9.45% 4.53% 4.26% -
ROE 16.36% 14.80% 17.67% 22.33% 22.86% 8.57% 9.67% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.65 13.25 18.42 18.22 16.75 12.68 12.20 13.01%
EPS 1.80 1.48 1.59 1.79 1.60 0.60 0.58 113.20%
DPS 0.00 0.00 0.25 0.07 0.10 0.00 0.05 -
NAPS 0.11 0.10 0.09 0.08 0.07 0.07 0.06 49.96%
Adjusted Per Share Value based on latest NOSH - 1,162,962
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.45 10.01 13.86 13.64 12.51 9.39 9.02 17.28%
EPS 1.41 1.12 1.20 1.34 1.20 0.44 0.43 121.19%
DPS 0.00 0.00 0.19 0.05 0.07 0.00 0.04 -
NAPS 0.0859 0.0755 0.0677 0.0599 0.0523 0.0518 0.0443 55.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.14 0.16 0.135 0.16 0.11 0.105 0.11 -
P/RPS 0.96 1.21 0.73 0.88 0.66 0.83 0.90 4.40%
P/EPS 7.78 10.81 8.49 8.96 6.87 17.50 18.97 -44.88%
EY 12.86 9.25 11.78 11.17 14.55 5.71 5.27 81.55%
DY 0.00 0.00 1.85 0.42 0.91 0.00 0.45 -
P/NAPS 1.27 1.60 1.50 2.00 1.57 1.50 1.83 -21.66%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 26/02/15 27/11/14 25/08/14 28/05/14 28/02/14 -
Price 0.105 0.165 0.175 0.145 0.13 0.11 0.115 -
P/RPS 0.72 1.25 0.95 0.80 0.78 0.87 0.94 -16.32%
P/EPS 5.83 11.15 11.01 8.12 8.13 18.33 19.83 -55.88%
EY 17.14 8.97 9.09 12.32 12.31 5.45 5.04 126.65%
DY 0.00 0.00 1.43 0.46 0.77 0.00 0.43 -
P/NAPS 0.95 1.65 1.94 1.81 1.86 1.57 1.92 -37.52%

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