[RGB] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 8.44%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 166,396 47,772 93,708 61,265 59,682 37,696 44,870 140.15%
PBT 8,859 6,711 10,008 11,311 11,656 7,399 4,094 67.53%
Tax -134 -273 -3,839 -1,819 -2,867 -1,151 -1,401 -79.17%
NP 8,725 6,438 6,169 9,492 8,789 6,248 2,693 119.42%
-
NP to SH 8,634 6,366 6,071 9,370 8,641 6,196 2,617 122.10%
-
Tax Rate 1.51% 4.07% 38.36% 16.08% 24.60% 15.56% 34.22% -
Total Cost 157,671 41,334 87,539 51,773 50,893 31,448 42,177 141.45%
-
Net Worth 215,063 201,251 214,410 214,128 199,407 210,927 196,275 6.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 9,380 - - 3,954 3,925 -
Div Payout % - - 154.51% - - 63.83% 150.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 215,063 201,251 214,410 214,128 199,407 210,927 196,275 6.30%
NOSH 1,344,742 1,342,247 1,340,547 1,338,565 1,329,384 1,318,297 1,308,499 1.84%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.24% 13.48% 6.58% 15.49% 14.73% 16.57% 6.00% -
ROE 4.01% 3.16% 2.83% 4.38% 4.33% 2.94% 1.33% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.38 3.56 6.99 4.58 4.49 2.86 3.43 135.85%
EPS 0.64 0.47 0.45 0.70 0.65 0.47 0.20 117.61%
DPS 0.00 0.00 0.70 0.00 0.00 0.30 0.30 -
NAPS 0.16 0.15 0.16 0.16 0.15 0.16 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 1,338,565
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.75 3.09 6.05 3.96 3.85 2.43 2.90 140.09%
EPS 0.56 0.41 0.39 0.61 0.56 0.40 0.17 121.87%
DPS 0.00 0.00 0.61 0.00 0.00 0.26 0.25 -
NAPS 0.1389 0.13 0.1385 0.1383 0.1288 0.1362 0.1268 6.28%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.24 0.25 0.28 0.28 0.28 0.285 0.28 -
P/RPS 1.94 7.02 4.00 6.12 6.24 9.97 8.17 -61.75%
P/EPS 37.36 52.69 61.81 39.99 43.08 60.64 140.00 -58.65%
EY 2.68 1.90 1.62 2.50 2.32 1.65 0.71 143.01%
DY 0.00 0.00 2.50 0.00 0.00 1.05 1.07 -
P/NAPS 1.50 1.67 1.75 1.75 1.87 1.78 1.87 -13.70%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 27/02/18 29/11/17 29/08/17 29/05/17 22/02/17 -
Price 0.29 0.255 0.285 0.295 0.26 0.295 0.33 -
P/RPS 2.34 7.16 4.08 6.44 5.79 10.32 9.62 -61.13%
P/EPS 45.15 53.74 62.91 42.13 40.00 62.77 165.00 -57.95%
EY 2.21 1.86 1.59 2.37 2.50 1.59 0.61 136.44%
DY 0.00 0.00 2.46 0.00 0.00 1.02 0.91 -
P/NAPS 1.81 1.70 1.78 1.84 1.73 1.84 2.20 -12.22%

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