[RGB] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -56.75%
YoY- 688.25%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 840,444 707,821 798,916 857,642 380,652 272,473 203,605 157.10%
PBT 101,104 43,952 92,610 82,668 47,792 8,683 -4,945 -
Tax -13,084 -11,651 -8,916 -9,264 -6,280 -4,893 -1,562 311.91%
NP 88,020 32,301 83,694 73,404 41,512 3,790 -6,508 -
-
NP to SH 88,712 36,488 84,369 74,070 42,144 4,629 -6,260 -
-
Tax Rate 12.94% 26.51% 9.63% 11.21% 13.14% 56.35% - -
Total Cost 752,424 675,520 715,221 784,238 339,140 268,683 210,113 133.88%
-
Net Worth 261,945 261,945 308,170 292,762 246,536 231,455 231,519 8.57%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 36,980 30,817 12,326 - - - - -
Div Payout % 41.69% 84.46% 14.61% - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 261,945 261,945 308,170 292,762 246,536 231,455 231,519 8.57%
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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.47% 4.56% 10.48% 8.56% 10.91% 1.39% -3.20% -
ROE 33.87% 13.93% 27.38% 25.30% 17.09% 2.00% -2.70% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 54.54 45.94 51.85 55.66 24.70 17.66 13.19 157.39%
EPS 5.76 2.37 5.48 4.80 2.72 0.30 -0.40 -
DPS 2.40 2.00 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.20 0.19 0.16 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 1,548,245
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 54.28 45.72 51.60 55.39 24.59 17.60 13.15 157.09%
EPS 5.73 2.36 5.45 4.78 2.72 0.30 -0.40 -
DPS 2.39 1.99 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.1692 0.199 0.1891 0.1592 0.1495 0.1495 8.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.31 0.27 0.29 0.335 0.195 0.18 0.13 -
P/RPS 0.57 0.59 0.56 0.60 0.79 1.02 0.99 -30.76%
P/EPS 5.38 11.40 5.30 6.97 7.13 60.00 -32.05 -
EY 18.57 8.77 18.88 14.35 14.03 1.67 -3.12 -
DY 7.74 7.41 2.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.59 1.45 1.76 1.22 1.20 0.87 63.49%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 29/02/24 29/11/23 24/08/23 26/05/23 27/02/23 30/11/22 -
Price 0.415 0.29 0.30 0.375 0.23 0.235 0.165 -
P/RPS 0.76 0.63 0.58 0.67 0.93 1.33 1.25 -28.20%
P/EPS 7.21 12.25 5.48 7.80 8.41 78.34 -40.68 -
EY 13.87 8.17 18.25 12.82 11.89 1.28 -2.46 -
DY 5.78 6.90 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.71 1.50 1.97 1.44 1.57 1.10 70.00%

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