[RGB] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.38%
YoY- 0.52%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 335,618 376,354 351,097 297,565 272,421 383,654 379,250 -7.83%
PBT 18,379 40,272 42,841 32,895 34,230 35,617 35,165 -35.14%
Tax -2,723 -3,297 -2,666 742 170 263 274 -
NP 15,656 36,975 40,175 33,637 34,400 35,880 35,439 -42.02%
-
NP to SH 15,463 36,646 39,766 33,235 34,047 35,527 35,173 -42.21%
-
Tax Rate 14.82% 8.19% 6.22% -2.26% -0.50% -0.74% -0.78% -
Total Cost 319,962 339,379 310,922 263,928 238,021 347,774 343,811 -4.68%
-
Net Worth 262,388 278,684 263,188 247,456 24,658,192 230,932 230,791 8.93%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 4,644 4,644 4,644 10,770 10,770 10,770 10,770 -42.95%
Div Payout % 30.04% 12.67% 11.68% 32.41% 31.63% 30.32% 30.62% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 262,388 278,684 263,188 247,456 24,658,192 230,932 230,791 8.93%
NOSH 1,548,245 1,548,245 1,548,245 1,547,942 1,546,243 1,540,575 1,539,089 0.39%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.66% 9.82% 11.44% 11.30% 12.63% 9.35% 9.34% -
ROE 5.89% 13.15% 15.11% 13.43% 0.14% 15.38% 15.24% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.74 24.31 22.68 19.24 17.68 24.92 24.65 -8.04%
EPS 1.00 2.37 2.57 2.15 2.21 2.31 2.29 -42.47%
DPS 0.30 0.30 0.30 0.70 0.70 0.70 0.70 -43.18%
NAPS 0.17 0.18 0.17 0.16 16.00 0.15 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 1,547,942
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 21.68 24.31 22.68 19.22 17.60 24.78 24.50 -7.83%
EPS 1.00 2.37 2.57 2.15 2.20 2.29 2.27 -42.13%
DPS 0.30 0.30 0.30 0.70 0.70 0.70 0.70 -43.18%
NAPS 0.1695 0.18 0.17 0.1598 15.9265 0.1492 0.1491 8.93%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.14 0.125 0.175 0.175 0.205 0.21 0.19 -
P/RPS 0.64 0.51 0.77 0.91 1.16 0.84 0.77 -11.60%
P/EPS 13.97 5.28 6.81 8.14 9.28 9.10 8.31 41.42%
EY 7.16 18.94 14.68 12.28 10.78 10.99 12.03 -29.26%
DY 2.14 2.40 1.71 4.00 3.41 3.33 3.68 -30.35%
P/NAPS 0.82 0.69 1.03 1.09 0.01 1.40 1.27 -25.31%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 30/06/20 27/02/20 28/11/19 30/08/19 30/05/19 26/02/19 -
Price 0.145 0.14 0.20 0.17 0.195 0.195 0.235 -
P/RPS 0.67 0.58 0.88 0.88 1.10 0.78 0.95 -20.78%
P/EPS 14.47 5.91 7.79 7.91 8.83 8.45 10.28 25.62%
EY 6.91 16.91 12.84 12.64 11.33 11.83 9.73 -20.41%
DY 2.07 2.14 1.50 4.12 3.59 3.59 2.98 -21.58%
P/NAPS 0.85 0.78 1.18 1.06 0.01 1.30 1.57 -33.59%

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