[RGB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.38%
YoY- 160.13%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 171,457 144,516 139,635 180,262 196,116 190,756 187,398 -5.76%
PBT 12,410 5,738 6,530 9,188 9,492 8,472 6,133 60.18%
Tax -1,346 -697 -564 -440 -99 -99 -97 480.23%
NP 11,064 5,041 5,966 8,748 9,393 8,373 6,036 49.94%
-
NP to SH 11,638 5,783 6,657 9,830 10,389 9,186 6,717 44.40%
-
Tax Rate 10.85% 12.15% 8.64% 4.79% 1.04% 1.17% 1.58% -
Total Cost 160,393 139,475 133,669 171,514 186,723 182,383 181,362 -7.88%
-
Net Worth 81,124 80,219 70,999 70,949 67,119 67,643 58,161 24.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,171 591 591 - - - - -
Div Payout % 10.06% 10.23% 8.89% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 81,124 80,219 70,999 70,949 67,119 67,643 58,161 24.91%
NOSH 1,158,923 1,145,999 1,183,333 1,182,500 1,118,666 1,127,391 1,163,235 -0.24%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.45% 3.49% 4.27% 4.85% 4.79% 4.39% 3.22% -
ROE 14.35% 7.21% 9.38% 13.85% 15.48% 13.58% 11.55% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.79 12.61 11.80 15.24 17.53 16.92 16.11 -5.55%
EPS 1.00 0.50 0.56 0.83 0.93 0.81 0.58 43.92%
DPS 0.10 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.06 0.06 0.06 0.06 0.05 25.22%
Adjusted Per Share Value based on latest NOSH - 1,182,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.07 9.33 9.02 11.64 12.67 12.32 12.10 -5.77%
EPS 0.75 0.37 0.43 0.63 0.67 0.59 0.43 45.04%
DPS 0.08 0.04 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.0524 0.0518 0.0459 0.0458 0.0434 0.0437 0.0376 24.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.11 0.105 0.11 0.12 0.11 0.08 0.09 -
P/RPS 0.74 0.83 0.93 0.79 0.63 0.47 0.56 20.48%
P/EPS 10.95 20.81 19.55 14.44 11.84 9.82 15.59 -21.03%
EY 9.13 4.81 5.11 6.93 8.44 10.19 6.42 26.54%
DY 0.92 0.49 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.50 1.83 2.00 1.83 1.33 1.80 -8.73%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 28/05/14 28/02/14 26/11/13 26/08/13 28/05/13 27/02/13 -
Price 0.13 0.11 0.115 0.13 0.13 0.125 0.075 -
P/RPS 0.88 0.87 0.97 0.85 0.74 0.74 0.47 52.08%
P/EPS 12.95 21.80 20.44 15.64 14.00 15.34 12.99 -0.20%
EY 7.72 4.59 4.89 6.39 7.14 6.52 7.70 0.17%
DY 0.78 0.47 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.57 1.92 2.17 2.17 2.08 1.50 15.46%

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