[RGB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 12.88%
YoY- 21.83%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 394,364 369,141 262,427 252,351 203,513 236,795 235,110 41.12%
PBT 38,813 36,889 39,686 40,374 34,460 33,969 30,948 16.27%
Tax -5,395 -6,065 -8,798 -9,676 -7,238 -6,780 -5,453 -0.70%
NP 33,418 30,824 30,888 30,698 27,222 27,189 25,495 19.75%
-
NP to SH 33,062 30,441 30,448 30,278 26,824 26,781 25,119 20.08%
-
Tax Rate 13.90% 16.44% 22.17% 23.97% 21.00% 19.96% 17.62% -
Total Cost 360,946 338,317 231,539 221,653 176,291 209,606 209,615 43.61%
-
Net Worth 230,660 215,063 201,251 214,410 214,128 199,407 210,927 6.13%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,380 9,380 9,380 13,335 7,880 7,880 7,880 12.30%
Div Payout % 28.37% 30.82% 30.81% 44.04% 29.38% 29.43% 31.37% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 230,660 215,063 201,251 214,410 214,128 199,407 210,927 6.13%
NOSH 1,538,395 1,344,742 1,342,247 1,340,547 1,338,565 1,329,384 1,318,297 10.83%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.47% 8.35% 11.77% 12.16% 13.38% 11.48% 10.84% -
ROE 14.33% 14.15% 15.13% 14.12% 12.53% 13.43% 11.91% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.65 27.46 19.56 18.83 15.21 17.81 17.83 27.40%
EPS 2.15 2.26 2.27 2.26 2.00 2.01 1.91 8.20%
DPS 0.61 0.70 0.70 1.00 0.59 0.60 0.60 1.10%
NAPS 0.15 0.16 0.15 0.16 0.16 0.15 0.16 -4.20%
Adjusted Per Share Value based on latest NOSH - 1,340,547
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.47 23.84 16.95 16.30 13.14 15.29 15.19 41.09%
EPS 2.14 1.97 1.97 1.96 1.73 1.73 1.62 20.37%
DPS 0.61 0.61 0.61 0.86 0.51 0.51 0.51 12.66%
NAPS 0.149 0.1389 0.13 0.1385 0.1383 0.1288 0.1362 6.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.23 0.24 0.25 0.28 0.28 0.28 0.285 -
P/RPS 0.90 0.87 1.28 1.49 1.84 1.57 1.60 -31.83%
P/EPS 10.70 10.60 11.02 12.39 13.97 13.90 14.96 -20.00%
EY 9.35 9.44 9.08 8.07 7.16 7.19 6.69 24.97%
DY 2.65 2.92 2.80 3.57 2.10 2.14 2.11 16.38%
P/NAPS 1.53 1.50 1.67 1.75 1.75 1.87 1.78 -9.58%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 28/05/18 27/02/18 29/11/17 29/08/17 29/05/17 -
Price 0.20 0.29 0.255 0.285 0.295 0.26 0.295 -
P/RPS 0.78 1.06 1.30 1.51 1.94 1.46 1.65 -39.28%
P/EPS 9.30 12.81 11.24 12.61 14.72 12.91 15.48 -28.77%
EY 10.75 7.81 8.90 7.93 6.79 7.75 6.46 40.38%
DY 3.05 2.41 2.75 3.51 2.00 2.31 2.03 31.14%
P/NAPS 1.33 1.81 1.70 1.78 1.84 1.73 1.84 -19.44%

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