[RGB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2.27%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 276,307 270,663 261,543 229,926 215,381 188,565 174,123 35.93%
PBT 40,412 37,886 39,232 34,243 33,280 32,849 32,423 15.77%
Tax -978 -2,604 -2,401 -2,059 -1,809 -120 -145 255.74%
NP 39,434 35,282 36,831 32,184 31,471 32,729 32,278 14.23%
-
NP to SH 39,421 35,287 36,831 32,184 31,471 32,729 32,282 14.20%
-
Tax Rate 2.42% 6.87% 6.12% 6.01% 5.44% 0.37% 0.45% -
Total Cost 236,873 235,381 224,712 197,742 183,910 155,836 141,845 40.62%
-
Net Worth 173,915 164,601 0 0 138,198 0 123,702 25.42%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,913 3,497 3,497 3,497 3,497 4,205 4,205 25.43%
Div Payout % 15.00% 9.91% 9.50% 10.87% 11.11% 12.85% 13.03% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 173,915 164,601 0 0 138,198 0 123,702 25.42%
NOSH 869,579 866,323 287,793 284,746 282,038 281,818 281,142 111.85%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.27% 13.04% 14.08% 14.00% 14.61% 17.36% 18.54% -
ROE 22.67% 21.44% 0.00% 0.00% 22.77% 0.00% 26.10% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 31.77 31.24 90.88 80.75 76.37 66.91 61.93 -35.83%
EPS 4.53 4.07 12.80 11.30 11.16 11.61 11.48 -46.11%
DPS 0.68 0.40 1.22 1.24 1.24 1.50 1.50 -40.90%
NAPS 0.20 0.19 0.00 0.00 0.49 0.00 0.44 -40.79%
Adjusted Per Share Value based on latest NOSH - 284,746
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.99 17.62 17.03 14.97 14.02 12.28 11.34 35.90%
EPS 2.57 2.30 2.40 2.10 2.05 2.13 2.10 14.37%
DPS 0.39 0.23 0.23 0.23 0.23 0.27 0.27 27.69%
NAPS 0.1132 0.1072 0.00 0.00 0.09 0.00 0.0805 25.43%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.57 0.59 1.75 1.65 1.29 1.41 1.39 -
P/RPS 1.79 1.89 1.93 2.04 1.69 2.11 2.24 -13.85%
P/EPS 12.57 14.48 13.67 14.60 11.56 12.14 12.11 2.50%
EY 7.95 6.90 7.31 6.85 8.65 8.24 8.26 -2.51%
DY 1.19 0.68 0.69 0.75 0.96 1.06 1.08 6.66%
P/NAPS 2.85 3.11 0.00 0.00 2.63 0.00 3.16 -6.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 28/11/07 27/08/07 29/05/07 27/02/07 23/11/06 22/08/06 -
Price 0.48 0.57 1.63 1.66 1.42 1.30 1.41 -
P/RPS 1.51 1.82 1.79 2.06 1.86 1.94 2.28 -23.96%
P/EPS 10.59 13.99 12.74 14.69 12.73 11.19 12.28 -9.37%
EY 9.44 7.15 7.85 6.81 7.86 8.93 8.14 10.35%
DY 1.42 0.71 0.75 0.75 0.87 1.15 1.06 21.45%
P/NAPS 2.40 3.00 0.00 0.00 2.90 0.00 3.20 -17.40%

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