[RGB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 52.52%
YoY- 6.9%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 114,087 56,090 233,006 168,275 88,609 38,729 214,646 -34.40%
PBT 16,080 7,445 25,111 19,750 12,766 5,340 19,696 -12.65%
Tax -2,931 -1,391 -3,822 -2,902 -1,754 -971 -1,540 53.63%
NP 13,149 6,054 21,289 16,848 11,012 4,369 18,156 -19.37%
-
NP to SH 12,909 5,930 20,863 16,603 10,886 4,327 18,526 -21.42%
-
Tax Rate 18.23% 18.68% 15.22% 14.69% 13.74% 18.18% 7.82% -
Total Cost 100,938 50,036 211,717 151,427 77,597 34,360 196,490 -35.88%
-
Net Worth 171,241 171,311 163,384 173,464 133,051 116,945 104,869 38.70%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 6,284 - - - 2,913 -
Div Payout % - - 30.12% - - - 15.72% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 171,241 171,311 163,384 173,464 133,051 116,945 104,869 38.70%
NOSH 1,317,244 1,317,777 1,256,807 1,239,029 1,209,555 1,169,459 1,165,220 8.52%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.53% 10.79% 9.14% 10.01% 12.43% 11.28% 8.46% -
ROE 7.54% 3.46% 12.77% 9.57% 8.18% 3.70% 17.67% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.66 4.26 18.54 13.58 7.33 3.31 18.42 -39.56%
EPS 0.98 0.45 1.66 1.34 0.90 0.37 1.59 -27.59%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.25 -
NAPS 0.13 0.13 0.13 0.14 0.11 0.10 0.09 27.80%
Adjusted Per Share Value based on latest NOSH - 1,299,318
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.37 3.62 15.05 10.87 5.72 2.50 13.86 -34.39%
EPS 0.83 0.38 1.35 1.07 0.70 0.28 1.20 -21.80%
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.19 -
NAPS 0.1106 0.1106 0.1055 0.112 0.0859 0.0755 0.0677 38.75%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.165 0.155 0.18 0.14 0.14 0.16 0.135 -
P/RPS 1.91 3.64 0.97 1.03 1.91 4.83 0.73 89.98%
P/EPS 16.84 34.44 10.84 10.45 15.56 43.24 8.49 57.93%
EY 5.94 2.90 9.22 9.57 6.43 2.31 11.78 -36.67%
DY 0.00 0.00 2.78 0.00 0.00 0.00 1.85 -
P/NAPS 1.27 1.19 1.38 1.00 1.27 1.60 1.50 -10.51%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 23/02/16 23/11/15 28/08/15 29/05/15 26/02/15 -
Price 0.175 0.155 0.165 0.18 0.105 0.165 0.175 -
P/RPS 2.02 3.64 0.89 1.33 1.43 4.98 0.95 65.43%
P/EPS 17.86 34.44 9.94 13.43 11.67 44.59 11.01 38.09%
EY 5.60 2.90 10.06 7.44 8.57 2.24 9.09 -27.61%
DY 0.00 0.00 3.03 0.00 0.00 0.00 1.43 -
P/NAPS 1.35 1.19 1.27 1.29 0.95 1.65 1.94 -21.48%

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