[RGB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -13.13%
YoY- -37.05%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 214,646 192,153 171,457 144,516 139,635 180,262 196,116 6.18%
PBT 19,696 18,190 12,410 5,738 6,530 9,188 9,492 62.46%
Tax -1,540 -1,687 -1,346 -697 -564 -440 -99 520.03%
NP 18,156 16,503 11,064 5,041 5,966 8,748 9,393 54.98%
-
NP to SH 18,526 16,972 11,638 5,783 6,657 9,830 10,389 46.89%
-
Tax Rate 7.82% 9.27% 10.85% 12.15% 8.64% 4.79% 1.04% -
Total Cost 196,490 175,650 160,393 139,475 133,669 171,514 186,723 3.44%
-
Net Worth 107,820 93,037 81,124 80,219 70,999 70,949 67,119 37.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,975 1,171 1,171 591 591 - - -
Div Payout % 16.06% 6.90% 10.06% 10.23% 8.89% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 107,820 93,037 81,124 80,219 70,999 70,949 67,119 37.04%
NOSH 1,198,000 1,162,962 1,158,923 1,145,999 1,183,333 1,182,500 1,118,666 4.66%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.46% 8.59% 6.45% 3.49% 4.27% 4.85% 4.79% -
ROE 17.18% 18.24% 14.35% 7.21% 9.38% 13.85% 15.48% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.92 16.52 14.79 12.61 11.80 15.24 17.53 1.47%
EPS 1.55 1.46 1.00 0.50 0.56 0.83 0.93 40.44%
DPS 0.25 0.10 0.10 0.05 0.05 0.00 0.00 -
NAPS 0.09 0.08 0.07 0.07 0.06 0.06 0.06 30.94%
Adjusted Per Share Value based on latest NOSH - 1,145,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.86 12.41 11.07 9.33 9.02 11.64 12.67 6.15%
EPS 1.20 1.10 0.75 0.37 0.43 0.63 0.67 47.32%
DPS 0.19 0.08 0.08 0.04 0.04 0.00 0.00 -
NAPS 0.0696 0.0601 0.0524 0.0518 0.0459 0.0458 0.0434 36.89%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.135 0.16 0.11 0.105 0.11 0.12 0.11 -
P/RPS 0.75 0.97 0.74 0.83 0.93 0.79 0.63 12.29%
P/EPS 8.73 10.96 10.95 20.81 19.55 14.44 11.84 -18.33%
EY 11.45 9.12 9.13 4.81 5.11 6.93 8.44 22.48%
DY 1.84 0.63 0.92 0.49 0.45 0.00 0.00 -
P/NAPS 1.50 2.00 1.57 1.50 1.83 2.00 1.83 -12.38%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 25/08/14 28/05/14 28/02/14 26/11/13 26/08/13 -
Price 0.175 0.145 0.13 0.11 0.115 0.13 0.13 -
P/RPS 0.98 0.88 0.88 0.87 0.97 0.85 0.74 20.53%
P/EPS 11.32 9.94 12.95 21.80 20.44 15.64 14.00 -13.17%
EY 8.84 10.06 7.72 4.59 4.89 6.39 7.14 15.25%
DY 1.42 0.69 0.78 0.47 0.43 0.00 0.00 -
P/NAPS 1.94 1.81 1.86 1.57 1.92 2.17 2.17 -7.17%

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