[RGB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 139.44%
YoY- 121.85%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 233,006 214,646 139,635 187,398 118,211 158,614 170,202 5.37%
PBT 25,111 19,696 6,511 6,133 -32,808 -59,469 -64,685 -
Tax -3,822 -1,540 -565 -97 -87 563 -67 96.14%
NP 21,289 18,156 5,946 6,036 -32,895 -58,906 -64,752 -
-
NP to SH 20,863 18,526 6,637 6,717 -30,747 -50,884 -62,032 -
-
Tax Rate 15.22% 7.82% 8.68% 1.58% - - - -
Total Cost 211,717 196,490 133,689 181,362 151,106 217,520 234,954 -1.71%
-
Net Worth 163,384 104,869 68,658 57,160 57,554 80,211 120,129 5.25%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,284 2,913 572 - - - - -
Div Payout % 30.12% 15.72% 8.62% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 163,384 104,869 68,658 57,160 57,554 80,211 120,129 5.25%
NOSH 1,256,807 1,165,220 1,144,310 1,143,207 1,151,082 1,145,878 924,073 5.25%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.14% 8.46% 4.26% 3.22% -27.83% -37.14% -38.04% -
ROE 12.77% 17.67% 9.67% 11.75% -53.42% -63.44% -51.64% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.54 18.42 12.20 16.39 10.27 13.84 18.42 0.10%
EPS 1.66 1.59 0.58 0.58 -2.67 -4.44 -6.71 -
DPS 0.50 0.25 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.09 0.06 0.05 0.05 0.07 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 1,163,235
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.05 13.86 9.02 12.10 7.64 10.24 10.99 5.37%
EPS 1.35 1.20 0.43 0.43 -1.99 -3.29 -4.01 -
DPS 0.41 0.19 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.0677 0.0443 0.0369 0.0372 0.0518 0.0776 5.24%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.18 0.135 0.11 0.09 0.08 0.06 0.17 -
P/RPS 0.97 0.73 0.90 0.55 0.78 0.43 0.92 0.88%
P/EPS 10.84 8.49 18.97 15.32 -2.99 -1.35 -2.53 -
EY 9.22 11.78 5.27 6.53 -33.39 -74.01 -39.49 -
DY 2.78 1.85 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.50 1.83 1.80 1.60 0.86 1.31 0.87%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 26/02/15 28/02/14 27/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.165 0.175 0.115 0.075 0.09 0.09 0.14 -
P/RPS 0.89 0.95 0.94 0.46 0.88 0.65 0.76 2.66%
P/EPS 9.94 11.01 19.83 12.76 -3.37 -2.03 -2.09 -
EY 10.06 9.09 5.04 7.83 -29.68 -49.34 -47.95 -
DY 3.03 1.43 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.94 1.92 1.50 1.80 1.29 1.08 2.73%

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