[RGB] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 33.64%
YoY- 63.15%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 59,682 37,696 44,870 94,547 57,997 56,090 64,731 -5.27%
PBT 11,656 7,399 4,094 10,820 8,635 7,445 5,361 67.90%
Tax -2,867 -1,151 -1,401 -1,361 -1,540 -1,391 -920 113.49%
NP 8,789 6,248 2,693 9,459 7,095 6,054 4,441 57.69%
-
NP to SH 8,641 6,196 2,617 9,327 6,979 5,930 4,260 60.30%
-
Tax Rate 24.60% 15.56% 34.22% 12.58% 17.83% 18.68% 17.16% -
Total Cost 50,893 31,448 42,177 85,088 50,902 50,036 60,290 -10.69%
-
Net Worth 199,407 210,927 196,275 183,912 171,183 171,311 167,818 12.19%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 3,954 3,925 - - - 6,454 -
Div Payout % - 63.83% 150.00% - - - 151.52% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 199,407 210,927 196,275 183,912 171,183 171,311 167,818 12.19%
NOSH 1,329,384 1,318,297 1,308,499 1,313,662 1,316,792 1,317,777 1,290,909 1.97%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.73% 16.57% 6.00% 10.00% 12.23% 10.79% 6.86% -
ROE 4.33% 2.94% 1.33% 5.07% 4.08% 3.46% 2.54% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.49 2.86 3.43 7.20 4.40 4.26 5.01 -7.05%
EPS 0.65 0.47 0.20 0.71 0.53 0.45 0.33 57.19%
DPS 0.00 0.30 0.30 0.00 0.00 0.00 0.50 -
NAPS 0.15 0.16 0.15 0.14 0.13 0.13 0.13 10.01%
Adjusted Per Share Value based on latest NOSH - 1,313,662
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.85 2.43 2.90 6.11 3.75 3.62 4.18 -5.33%
EPS 0.56 0.40 0.17 0.60 0.45 0.38 0.28 58.80%
DPS 0.00 0.26 0.25 0.00 0.00 0.00 0.42 -
NAPS 0.1288 0.1362 0.1268 0.1188 0.1106 0.1106 0.1084 12.19%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.28 0.285 0.28 0.175 0.165 0.155 0.18 -
P/RPS 6.24 9.97 8.17 2.43 3.75 3.64 3.59 44.61%
P/EPS 43.08 60.64 140.00 24.65 31.13 34.44 54.55 -14.57%
EY 2.32 1.65 0.71 4.06 3.21 2.90 1.83 17.15%
DY 0.00 1.05 1.07 0.00 0.00 0.00 2.78 -
P/NAPS 1.87 1.78 1.87 1.25 1.27 1.19 1.38 22.47%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 22/02/17 29/11/16 26/08/16 26/05/16 23/02/16 -
Price 0.26 0.295 0.33 0.24 0.175 0.155 0.165 -
P/RPS 5.79 10.32 9.62 3.33 3.97 3.64 3.29 45.81%
P/EPS 40.00 62.77 165.00 33.80 33.02 34.44 50.00 -13.83%
EY 2.50 1.59 0.61 2.96 3.03 2.90 2.00 16.05%
DY 0.00 1.02 0.91 0.00 0.00 0.00 3.03 -
P/NAPS 1.73 1.84 2.20 1.71 1.35 1.19 1.27 22.90%

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