[RGB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 21.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 127,500 120,355 115,347 111,952 93,167 66,388 35,477 134.80%
PBT 20,631 18,720 18,449 17,373 14,756 10,201 4,696 168.48%
Tax 287 205 -211 -238 -676 -573 -146 -
NP 20,918 18,925 18,238 17,135 14,080 9,628 4,550 176.74%
-
NP to SH 20,915 18,925 18,238 17,135 14,080 9,628 4,550 176.71%
-
Tax Rate -1.39% -1.10% 1.14% 1.37% 4.58% 5.62% 3.11% -
Total Cost 106,582 101,430 97,109 94,817 79,087 56,760 30,927 128.32%
-
Net Worth 95,229 92,351 86,753 81,279 78,399 71,754 9,454 367.06%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 5,599 2,798 2,798 - - - - -
Div Payout % 26.77% 14.79% 15.34% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 95,229 92,351 86,753 81,279 78,399 71,754 9,454 367.06%
NOSH 280,086 279,854 279,851 280,275 279,999 275,978 59,090 182.44%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.41% 15.72% 15.81% 15.31% 15.11% 14.50% 12.83% -
ROE 21.96% 20.49% 21.02% 21.08% 17.96% 13.42% 48.13% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 45.52 43.01 41.22 39.94 33.27 24.06 60.04 -16.86%
EPS 7.47 6.76 6.52 6.11 5.03 3.49 7.70 -2.00%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.31 0.29 0.28 0.26 0.16 65.36%
Adjusted Per Share Value based on latest NOSH - 280,275
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.24 7.77 7.45 7.23 6.02 4.29 2.29 134.99%
EPS 1.35 1.22 1.18 1.11 0.91 0.62 0.29 179.05%
DPS 0.36 0.18 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0596 0.056 0.0525 0.0506 0.0463 0.0061 367.34%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 1.50 1.72 1.82 1.74 1.75 1.82 0.00 -
P/RPS 3.30 4.00 4.42 4.36 5.26 7.57 0.00 -
P/EPS 20.09 25.43 27.93 28.46 34.80 52.17 0.00 -
EY 4.98 3.93 3.58 3.51 2.87 1.92 0.00 -
DY 1.33 0.58 0.55 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 5.21 5.87 6.00 6.25 7.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 26/05/05 22/02/05 29/11/04 - - - -
Price 1.45 1.36 1.82 1.73 0.00 0.00 0.00 -
P/RPS 3.19 3.16 4.42 4.33 0.00 0.00 0.00 -
P/EPS 19.42 20.11 27.93 28.30 0.00 0.00 0.00 -
EY 5.15 4.97 3.58 3.53 0.00 0.00 0.00 -
DY 1.38 0.74 0.55 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 4.12 5.87 5.97 0.00 0.00 0.00 -

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