[RGB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.19%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 268,604 261,046 276,307 270,663 261,543 229,926 215,381 15.87%
PBT 31,255 36,168 40,412 37,886 39,232 34,243 33,280 -4.10%
Tax -374 -755 -978 -2,604 -2,401 -2,059 -1,809 -65.06%
NP 30,881 35,413 39,434 35,282 36,831 32,184 31,471 -1.25%
-
NP to SH 31,042 35,451 39,421 35,287 36,831 32,184 31,471 -0.91%
-
Tax Rate 1.20% 2.09% 2.42% 6.87% 6.12% 6.01% 5.44% -
Total Cost 237,723 225,633 236,873 235,381 224,712 197,742 183,910 18.68%
-
Net Worth 183,129 174,031 173,915 164,601 0 0 138,198 20.66%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,913 5,913 5,913 3,497 3,497 3,497 3,497 41.97%
Div Payout % 19.05% 16.68% 15.00% 9.91% 9.50% 10.87% 11.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 183,129 174,031 173,915 164,601 0 0 138,198 20.66%
NOSH 872,043 870,156 869,579 866,323 287,793 284,746 282,038 112.38%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.50% 13.57% 14.27% 13.04% 14.08% 14.00% 14.61% -
ROE 16.95% 20.37% 22.67% 21.44% 0.00% 0.00% 22.77% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.80 30.00 31.77 31.24 90.88 80.75 76.37 -45.44%
EPS 3.56 4.07 4.53 4.07 12.80 11.30 11.16 -53.34%
DPS 0.68 0.68 0.68 0.40 1.22 1.24 1.24 -33.02%
NAPS 0.21 0.20 0.20 0.19 0.00 0.00 0.49 -43.18%
Adjusted Per Share Value based on latest NOSH - 866,323
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.35 16.86 17.85 17.48 16.89 14.85 13.91 15.88%
EPS 2.00 2.29 2.55 2.28 2.38 2.08 2.03 -0.98%
DPS 0.38 0.38 0.38 0.23 0.23 0.23 0.23 39.79%
NAPS 0.1183 0.1124 0.1123 0.1063 0.00 0.00 0.0893 20.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.33 0.47 0.57 0.59 1.75 1.65 1.29 -
P/RPS 1.07 1.57 1.79 1.89 1.93 2.04 1.69 -26.28%
P/EPS 9.27 11.54 12.57 14.48 13.67 14.60 11.56 -13.69%
EY 10.79 8.67 7.95 6.90 7.31 6.85 8.65 15.89%
DY 2.06 1.45 1.19 0.68 0.69 0.75 0.96 66.44%
P/NAPS 1.57 2.35 2.85 3.11 0.00 0.00 2.63 -29.12%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 25/02/08 28/11/07 27/08/07 29/05/07 27/02/07 -
Price 0.28 0.41 0.48 0.57 1.63 1.66 1.42 -
P/RPS 0.91 1.37 1.51 1.82 1.79 2.06 1.86 -37.93%
P/EPS 7.87 10.06 10.59 13.99 12.74 14.69 12.73 -27.45%
EY 12.71 9.94 9.44 7.15 7.85 6.81 7.86 37.80%
DY 2.43 1.66 1.42 0.71 0.75 0.75 0.87 98.45%
P/NAPS 1.33 2.05 2.40 3.00 0.00 0.00 2.90 -40.55%

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