[RGB] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 136.76%
YoY- 4.49%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 93,708 61,265 59,682 37,696 44,870 94,547 57,997 37.57%
PBT 10,008 11,311 11,656 7,399 4,094 10,820 8,635 10.30%
Tax -3,839 -1,819 -2,867 -1,151 -1,401 -1,361 -1,540 83.54%
NP 6,169 9,492 8,789 6,248 2,693 9,459 7,095 -8.87%
-
NP to SH 6,071 9,370 8,641 6,196 2,617 9,327 6,979 -8.85%
-
Tax Rate 38.36% 16.08% 24.60% 15.56% 34.22% 12.58% 17.83% -
Total Cost 87,539 51,773 50,893 31,448 42,177 85,088 50,902 43.39%
-
Net Worth 214,410 214,128 199,407 210,927 196,275 183,912 171,183 16.14%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,380 - - 3,954 3,925 - - -
Div Payout % 154.51% - - 63.83% 150.00% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 214,410 214,128 199,407 210,927 196,275 183,912 171,183 16.14%
NOSH 1,340,547 1,338,565 1,329,384 1,318,297 1,308,499 1,313,662 1,316,792 1.19%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.58% 15.49% 14.73% 16.57% 6.00% 10.00% 12.23% -
ROE 2.83% 4.38% 4.33% 2.94% 1.33% 5.07% 4.08% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.99 4.58 4.49 2.86 3.43 7.20 4.40 36.03%
EPS 0.45 0.70 0.65 0.47 0.20 0.71 0.53 -10.30%
DPS 0.70 0.00 0.00 0.30 0.30 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.16 0.15 0.14 0.13 14.80%
Adjusted Per Share Value based on latest NOSH - 1,318,297
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.05 3.96 3.85 2.43 2.90 6.11 3.75 37.43%
EPS 0.39 0.61 0.56 0.40 0.17 0.60 0.45 -9.07%
DPS 0.61 0.00 0.00 0.26 0.25 0.00 0.00 -
NAPS 0.1385 0.1383 0.1288 0.1362 0.1268 0.1188 0.1106 16.13%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.28 0.28 0.28 0.285 0.28 0.175 0.165 -
P/RPS 4.00 6.12 6.24 9.97 8.17 2.43 3.75 4.38%
P/EPS 61.81 39.99 43.08 60.64 140.00 24.65 31.13 57.77%
EY 1.62 2.50 2.32 1.65 0.71 4.06 3.21 -36.53%
DY 2.50 0.00 0.00 1.05 1.07 0.00 0.00 -
P/NAPS 1.75 1.75 1.87 1.78 1.87 1.25 1.27 23.75%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 29/08/17 29/05/17 22/02/17 29/11/16 26/08/16 -
Price 0.285 0.295 0.26 0.295 0.33 0.24 0.175 -
P/RPS 4.08 6.44 5.79 10.32 9.62 3.33 3.97 1.83%
P/EPS 62.91 42.13 40.00 62.77 165.00 33.80 33.02 53.50%
EY 1.59 2.37 2.50 1.59 0.61 2.96 3.03 -34.86%
DY 2.46 0.00 0.00 1.02 0.91 0.00 0.00 -
P/NAPS 1.78 1.84 1.73 1.84 2.20 1.71 1.35 20.18%

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