[RGB] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -55.42%
YoY- 56.35%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 798,916 203,605 212,961 175,777 291,961 400,874 211,524 24.78%
PBT 92,610 -4,945 -11,129 -29,681 35,380 38,406 40,488 14.77%
Tax -8,916 -1,562 -1,909 -168 -1,450 -2,074 -7,782 2.29%
NP 83,694 -6,508 -13,038 -29,849 33,929 36,332 32,705 16.94%
-
NP to SH 84,369 -6,260 -12,996 -29,773 33,404 35,988 32,276 17.35%
-
Tax Rate 9.63% - - - 4.10% 5.40% 19.22% -
Total Cost 715,221 210,113 225,999 205,626 258,032 364,542 178,818 25.97%
-
Net Worth 308,170 231,519 216,084 231,519 247,456 230,660 214,128 6.25%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 12,326 - - - - - 5,353 14.90%
Div Payout % 14.61% - - - - - 16.59% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 308,170 231,519 216,084 231,519 247,456 230,660 214,128 6.25%
NOSH 1,548,245 1,548,245 1,548,245 1,548,245 1,547,942 1,538,395 1,338,565 2.45%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 10.48% -3.20% -6.12% -16.98% 11.62% 9.06% 15.46% -
ROE 27.38% -2.70% -6.01% -12.86% 13.50% 15.60% 15.07% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 51.85 13.19 13.80 11.39 18.88 26.07 15.81 21.87%
EPS 5.48 -0.40 -0.84 -1.97 2.16 2.35 2.41 14.66%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.40 12.24%
NAPS 0.20 0.15 0.14 0.15 0.16 0.15 0.16 3.78%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 51.60 13.15 13.76 11.35 18.86 25.89 13.66 24.78%
EPS 5.45 -0.40 -0.84 -1.92 2.16 2.32 2.08 17.40%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.35 14.76%
NAPS 0.199 0.1495 0.1396 0.1495 0.1598 0.149 0.1383 6.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.29 0.13 0.12 0.12 0.175 0.23 0.28 -
P/RPS 0.56 0.99 0.87 1.05 0.93 0.88 1.77 -17.44%
P/EPS 5.30 -32.05 -14.25 -6.22 8.10 9.83 11.61 -12.24%
EY 18.88 -3.12 -7.02 -16.07 12.34 10.18 8.61 13.97%
DY 2.76 0.00 0.00 0.00 0.00 0.00 1.43 11.57%
P/NAPS 1.45 0.87 0.86 0.80 1.09 1.53 1.75 -3.08%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 29/11/21 27/11/20 28/11/19 26/11/18 29/11/17 -
Price 0.30 0.165 0.12 0.125 0.17 0.20 0.295 -
P/RPS 0.58 1.25 0.87 1.10 0.90 0.77 1.87 -17.71%
P/EPS 5.48 -40.68 -14.25 -6.48 7.87 8.55 12.23 -12.51%
EY 18.25 -2.46 -7.02 -15.43 12.70 11.70 8.18 14.30%
DY 2.67 0.00 0.00 0.00 0.00 0.00 1.36 11.89%
P/NAPS 1.50 1.10 0.86 0.83 1.06 1.33 1.84 -3.34%

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