[RGB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 11.72%
YoY- 25.26%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 261,350 268,604 261,046 276,307 270,663 261,543 229,926 8.89%
PBT 31,395 31,255 36,168 40,412 37,886 39,232 34,243 -5.60%
Tax 13 -374 -755 -978 -2,604 -2,401 -2,059 -
NP 31,408 30,881 35,413 39,434 35,282 36,831 32,184 -1.60%
-
NP to SH 31,366 31,042 35,451 39,421 35,287 36,831 32,184 -1.69%
-
Tax Rate -0.04% 1.20% 2.09% 2.42% 6.87% 6.12% 6.01% -
Total Cost 229,942 237,723 225,633 236,873 235,381 224,712 197,742 10.55%
-
Net Worth 201,492 183,129 174,031 173,915 164,601 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 5,913 5,913 5,913 5,913 3,497 3,497 3,497 41.79%
Div Payout % 18.85% 19.05% 16.68% 15.00% 9.91% 9.50% 10.87% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 201,492 183,129 174,031 173,915 164,601 0 0 -
NOSH 876,056 872,043 870,156 869,579 866,323 287,793 284,746 111.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.02% 11.50% 13.57% 14.27% 13.04% 14.08% 14.00% -
ROE 15.57% 16.95% 20.37% 22.67% 21.44% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.83 30.80 30.00 31.77 31.24 90.88 80.75 -48.42%
EPS 3.58 3.56 4.07 4.53 4.07 12.80 11.30 -53.42%
DPS 0.68 0.68 0.68 0.68 0.40 1.22 1.24 -32.92%
NAPS 0.23 0.21 0.20 0.20 0.19 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 869,579
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.88 17.35 16.86 17.85 17.48 16.89 14.85 8.89%
EPS 2.03 2.00 2.29 2.55 2.28 2.38 2.08 -1.60%
DPS 0.38 0.38 0.38 0.38 0.23 0.23 0.23 39.62%
NAPS 0.1301 0.1183 0.1124 0.1123 0.1063 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.23 0.33 0.47 0.57 0.59 1.75 1.65 -
P/RPS 0.77 1.07 1.57 1.79 1.89 1.93 2.04 -47.67%
P/EPS 6.42 9.27 11.54 12.57 14.48 13.67 14.60 -42.08%
EY 15.57 10.79 8.67 7.95 6.90 7.31 6.85 72.61%
DY 2.96 2.06 1.45 1.19 0.68 0.69 0.75 149.11%
P/NAPS 1.00 1.57 2.35 2.85 3.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 27/08/08 29/05/08 25/02/08 28/11/07 27/08/07 29/05/07 -
Price 0.16 0.28 0.41 0.48 0.57 1.63 1.66 -
P/RPS 0.54 0.91 1.37 1.51 1.82 1.79 2.06 -58.94%
P/EPS 4.47 7.87 10.06 10.59 13.99 12.74 14.69 -54.66%
EY 22.38 12.71 9.94 9.44 7.15 7.85 6.81 120.56%
DY 4.25 2.43 1.66 1.42 0.71 0.75 0.75 216.84%
P/NAPS 0.70 1.33 2.05 2.40 3.00 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