[RGB] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 44.52%
YoY- 151.72%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 64,731 79,666 49,880 38,729 56,253 61,512 60,551 4.53%
PBT 5,361 6,984 7,426 5,340 2,708 7,034 8,172 -24.44%
Tax -920 -1,148 -783 -971 22 -768 -656 25.21%
NP 4,441 5,836 6,643 4,369 2,730 6,266 7,516 -29.51%
-
NP to SH 4,260 5,717 6,559 4,327 2,994 6,280 7,533 -31.54%
-
Tax Rate 17.16% 16.44% 10.54% 18.18% -0.81% 10.92% 8.03% -
Total Cost 60,290 73,830 43,237 34,360 53,523 55,246 53,035 8.89%
-
Net Worth 167,818 181,904 136,130 116,945 107,820 93,037 81,124 62.13%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,454 - - - 2,396 - 579 396.81%
Div Payout % 151.52% - - - 80.03% - 7.69% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 167,818 181,904 136,130 116,945 107,820 93,037 81,124 62.13%
NOSH 1,290,909 1,299,318 1,237,547 1,169,459 1,198,000 1,162,962 1,158,923 7.43%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.86% 7.33% 13.32% 11.28% 4.85% 10.19% 12.41% -
ROE 2.54% 3.14% 4.82% 3.70% 2.78% 6.75% 9.29% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.01 6.13 4.03 3.31 4.70 5.29 5.22 -2.69%
EPS 0.33 0.44 0.53 0.37 0.25 0.54 0.65 -36.28%
DPS 0.50 0.00 0.00 0.00 0.20 0.00 0.05 362.21%
NAPS 0.13 0.14 0.11 0.10 0.09 0.08 0.07 50.91%
Adjusted Per Share Value based on latest NOSH - 1,169,459
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.18 5.15 3.22 2.50 3.63 3.97 3.91 4.53%
EPS 0.28 0.37 0.42 0.28 0.19 0.41 0.49 -31.06%
DPS 0.42 0.00 0.00 0.00 0.15 0.00 0.04 377.45%
NAPS 0.1084 0.1175 0.0879 0.0755 0.0696 0.0601 0.0524 62.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.18 0.14 0.14 0.16 0.135 0.16 0.11 -
P/RPS 3.59 2.28 3.47 4.83 2.88 3.03 2.11 42.38%
P/EPS 54.55 31.82 26.42 43.24 54.02 29.63 16.92 117.77%
EY 1.83 3.14 3.79 2.31 1.85 3.38 5.91 -54.13%
DY 2.78 0.00 0.00 0.00 1.48 0.00 0.45 235.56%
P/NAPS 1.38 1.00 1.27 1.60 1.50 2.00 1.57 -8.21%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 23/11/15 28/08/15 29/05/15 26/02/15 27/11/14 25/08/14 -
Price 0.165 0.18 0.105 0.165 0.175 0.145 0.13 -
P/RPS 3.29 2.94 2.61 4.98 3.73 2.74 2.49 20.34%
P/EPS 50.00 40.91 19.81 44.59 70.02 26.85 20.00 83.89%
EY 2.00 2.44 5.05 2.24 1.43 3.72 5.00 -45.62%
DY 3.03 0.00 0.00 0.00 1.14 0.00 0.38 297.61%
P/NAPS 1.27 1.29 0.95 1.65 1.94 1.81 1.86 -22.40%

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