[RGB] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 13.69%
YoY- 37.05%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 253,504 278,178 228,174 224,360 233,006 224,366 177,218 26.81%
PBT 30,994 35,866 32,160 29,780 25,111 26,333 25,532 13.72%
Tax -5,693 -5,722 -5,862 -5,564 -3,822 -3,869 -3,508 37.89%
NP 25,301 30,144 26,298 24,216 21,289 22,464 22,024 9.64%
-
NP to SH 24,853 29,648 25,818 23,720 20,863 22,137 21,772 9.18%
-
Tax Rate 18.37% 15.95% 18.23% 18.68% 15.22% 14.69% 13.74% -
Total Cost 228,203 248,034 201,876 200,144 211,717 201,902 155,194 29.15%
-
Net Worth 197,246 184,203 171,241 171,311 163,384 173,464 133,051 29.85%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,944 - - - 6,284 - - -
Div Payout % 15.87% - - - 30.12% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 197,246 184,203 171,241 171,311 163,384 173,464 133,051 29.85%
NOSH 1,314,973 1,315,739 1,317,244 1,317,777 1,256,807 1,239,029 1,209,555 5.70%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.98% 10.84% 11.53% 10.79% 9.14% 10.01% 12.43% -
ROE 12.60% 16.10% 15.08% 13.85% 12.77% 12.76% 16.36% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.28 21.14 17.32 17.03 18.54 18.11 14.65 19.99%
EPS 1.89 2.25 1.96 1.80 1.66 1.79 1.80 3.29%
DPS 0.30 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.13 0.13 0.14 0.11 22.85%
Adjusted Per Share Value based on latest NOSH - 1,317,777
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.37 17.97 14.74 14.49 15.05 14.49 11.45 26.77%
EPS 1.61 1.91 1.67 1.53 1.35 1.43 1.41 9.20%
DPS 0.25 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.1274 0.119 0.1106 0.1106 0.1055 0.112 0.0859 29.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.28 0.175 0.165 0.155 0.18 0.14 0.14 -
P/RPS 1.45 0.83 0.95 0.91 0.97 0.77 0.96 31.47%
P/EPS 14.81 7.77 8.42 8.61 10.84 7.84 7.78 53.29%
EY 6.75 12.88 11.88 11.61 9.22 12.76 12.86 -34.80%
DY 1.07 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 1.87 1.25 1.27 1.19 1.38 1.00 1.27 29.27%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 29/11/16 26/08/16 26/05/16 23/02/16 23/11/15 28/08/15 -
Price 0.33 0.24 0.175 0.155 0.165 0.18 0.105 -
P/RPS 1.71 1.14 1.01 0.91 0.89 0.99 0.72 77.54%
P/EPS 17.46 10.65 8.93 8.61 9.94 10.07 5.83 107.08%
EY 5.73 9.39 11.20 11.61 10.06 9.93 17.14 -51.67%
DY 0.91 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 2.20 1.71 1.35 1.19 1.27 1.29 0.95 74.59%

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