[RGB] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 13.9%
YoY- 1447.75%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 619,384 840,444 707,821 798,916 857,642 380,652 272,473 72.97%
PBT 91,460 101,104 43,952 92,610 82,668 47,792 8,683 381.20%
Tax -10,080 -13,084 -11,651 -8,916 -9,264 -6,280 -4,893 61.97%
NP 81,380 88,020 32,301 83,694 73,404 41,512 3,790 673.98%
-
NP to SH 82,084 88,712 36,488 84,369 74,070 42,144 4,629 581.20%
-
Tax Rate 11.02% 12.94% 26.51% 9.63% 11.21% 13.14% 56.35% -
Total Cost 538,004 752,424 675,520 715,221 784,238 339,140 268,683 58.93%
-
Net Worth 277,353 261,945 261,945 308,170 292,762 246,536 231,455 12.83%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 36,980 36,980 30,817 12,326 - - - -
Div Payout % 45.05% 41.69% 84.46% 14.61% - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 277,353 261,945 261,945 308,170 292,762 246,536 231,455 12.83%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.14% 10.47% 4.56% 10.48% 8.56% 10.91% 1.39% -
ROE 29.60% 33.87% 13.93% 27.38% 25.30% 17.09% 2.00% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 40.20 54.54 45.94 51.85 55.66 24.70 17.66 73.13%
EPS 5.32 5.76 2.37 5.48 4.80 2.72 0.30 581.22%
DPS 2.40 2.40 2.00 0.80 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.20 0.19 0.16 0.15 12.93%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 40.01 54.28 45.72 51.60 55.39 24.59 17.60 72.97%
EPS 5.30 5.73 2.36 5.45 4.78 2.72 0.30 579.51%
DPS 2.39 2.39 1.99 0.80 0.00 0.00 0.00 -
NAPS 0.1791 0.1692 0.1692 0.199 0.1891 0.1592 0.1495 12.81%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.47 0.31 0.27 0.29 0.335 0.195 0.18 -
P/RPS 1.17 0.57 0.59 0.56 0.60 0.79 1.02 9.58%
P/EPS 8.82 5.38 11.40 5.30 6.97 7.13 60.00 -72.17%
EY 11.33 18.57 8.77 18.88 14.35 14.03 1.67 258.79%
DY 5.11 7.74 7.41 2.76 0.00 0.00 0.00 -
P/NAPS 2.61 1.82 1.59 1.45 1.76 1.22 1.20 67.94%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 30/05/24 29/02/24 29/11/23 24/08/23 26/05/23 27/02/23 -
Price 0.395 0.415 0.29 0.30 0.375 0.23 0.235 -
P/RPS 0.98 0.76 0.63 0.58 0.67 0.93 1.33 -18.43%
P/EPS 7.41 7.21 12.25 5.48 7.80 8.41 78.34 -79.27%
EY 13.49 13.87 8.17 18.25 12.82 11.89 1.28 381.38%
DY 6.08 5.78 6.90 2.67 0.00 0.00 0.00 -
P/NAPS 2.19 2.44 1.71 1.50 1.97 1.44 1.57 24.86%

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