[RGB] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -23.58%
YoY- 5.56%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 351,097 291,961 214,678 208,704 379,250 400,874 428,336 -12.38%
PBT 42,841 35,380 29,270 28,652 35,165 38,406 31,140 23.62%
Tax -2,666 -1,450 -1,022 -1,136 274 -2,074 -814 120.06%
NP 40,175 33,929 28,248 27,516 35,439 36,332 30,326 20.56%
-
NP to SH 39,766 33,404 27,748 26,880 35,173 35,988 30,000 20.60%
-
Tax Rate 6.22% 4.10% 3.49% 3.96% -0.78% 5.40% 2.61% -
Total Cost 310,922 258,032 186,430 181,188 343,811 364,542 398,010 -15.14%
-
Net Worth 263,188 247,456 24,658,192 230,932 230,791 230,660 215,063 14.36%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,644 - - - 10,770 - - -
Div Payout % 11.68% - - - 30.62% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 263,188 247,456 24,658,192 230,932 230,791 230,660 215,063 14.36%
NOSH 1,548,245 1,547,942 1,546,243 1,540,575 1,539,089 1,538,395 1,344,742 9.82%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.44% 11.62% 13.16% 13.18% 9.34% 9.06% 7.08% -
ROE 15.11% 13.50% 0.11% 11.64% 15.24% 15.60% 13.95% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.68 18.88 13.93 13.56 24.65 26.07 31.87 -20.24%
EPS 2.58 2.16 1.80 1.76 2.29 2.35 2.24 9.85%
DPS 0.30 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.17 0.16 16.00 0.15 0.15 0.15 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 1,540,575
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.68 18.86 13.87 13.48 24.50 25.89 27.67 -12.38%
EPS 2.57 2.16 1.79 1.74 2.27 2.32 1.94 20.55%
DPS 0.30 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.17 0.1598 15.9265 0.1492 0.1491 0.149 0.1389 14.37%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.175 0.175 0.205 0.21 0.19 0.23 0.24 -
P/RPS 0.77 0.93 1.47 1.55 0.77 0.88 0.75 1.76%
P/EPS 6.81 8.10 11.39 12.03 8.31 9.83 10.75 -26.17%
EY 14.68 12.34 8.78 8.31 12.03 10.18 9.30 35.45%
DY 1.71 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 1.03 1.09 0.01 1.40 1.27 1.53 1.50 -22.11%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 30/08/19 30/05/19 26/02/19 26/11/18 29/08/18 -
Price 0.20 0.17 0.195 0.195 0.235 0.20 0.29 -
P/RPS 0.88 0.90 1.40 1.44 0.95 0.77 0.91 -2.20%
P/EPS 7.79 7.87 10.83 11.17 10.28 8.55 12.99 -28.82%
EY 12.84 12.70 9.23 8.95 9.73 11.70 7.70 40.48%
DY 1.50 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 1.18 1.06 0.01 1.30 1.57 1.33 1.81 -24.75%

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