[RGB] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -5.76%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 379,250 252,351 253,504 233,006 214,646 139,635 187,398 12.46%
PBT 35,165 40,374 30,994 25,111 19,696 6,511 6,133 33.76%
Tax 274 -9,676 -5,693 -3,822 -1,540 -565 -97 -
NP 35,439 30,698 25,301 21,289 18,156 5,946 6,036 34.29%
-
NP to SH 35,173 30,278 24,853 20,863 18,526 6,637 6,717 31.76%
-
Tax Rate -0.78% 23.97% 18.37% 15.22% 7.82% 8.68% 1.58% -
Total Cost 343,811 221,653 228,203 211,717 196,490 133,689 181,362 11.24%
-
Net Worth 230,791 214,410 197,246 163,384 104,869 68,658 57,160 26.17%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,770 13,400 3,944 6,284 2,913 572 - -
Div Payout % 30.62% 44.26% 15.87% 30.12% 15.72% 8.62% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 230,791 214,410 197,246 163,384 104,869 68,658 57,160 26.17%
NOSH 1,539,089 1,340,547 1,314,973 1,256,807 1,165,220 1,144,310 1,143,207 5.07%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.34% 12.16% 9.98% 9.14% 8.46% 4.26% 3.22% -
ROE 15.24% 14.12% 12.60% 12.77% 17.67% 9.67% 11.75% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.65 18.83 19.28 18.54 18.42 12.20 16.39 7.03%
EPS 2.29 2.27 1.89 1.66 1.59 0.58 0.58 25.70%
DPS 0.70 1.00 0.30 0.50 0.25 0.05 0.00 -
NAPS 0.15 0.16 0.15 0.13 0.09 0.06 0.05 20.08%
Adjusted Per Share Value based on latest NOSH - 1,290,909
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.50 16.30 16.37 15.05 13.86 9.02 12.10 12.47%
EPS 2.27 1.96 1.61 1.35 1.20 0.43 0.43 31.93%
DPS 0.70 0.87 0.25 0.41 0.19 0.04 0.00 -
NAPS 0.1491 0.1385 0.1274 0.1055 0.0677 0.0443 0.0369 26.19%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.19 0.28 0.28 0.18 0.135 0.11 0.09 -
P/RPS 0.77 1.49 1.45 0.97 0.73 0.90 0.55 5.76%
P/EPS 8.31 12.39 14.81 10.84 8.49 18.97 15.32 -9.68%
EY 12.03 8.07 6.75 9.22 11.78 5.27 6.53 10.71%
DY 3.68 3.57 1.07 2.78 1.85 0.45 0.00 -
P/NAPS 1.27 1.75 1.87 1.38 1.50 1.83 1.80 -5.64%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 22/02/17 23/02/16 26/02/15 28/02/14 27/02/13 -
Price 0.235 0.285 0.33 0.165 0.175 0.115 0.075 -
P/RPS 0.95 1.51 1.71 0.89 0.95 0.94 0.46 12.84%
P/EPS 10.28 12.61 17.46 9.94 11.01 19.83 12.76 -3.53%
EY 9.73 7.93 5.73 10.06 9.09 5.04 7.83 3.68%
DY 2.98 3.51 0.91 3.03 1.43 0.43 0.00 -
P/NAPS 1.57 1.78 2.20 1.27 1.94 1.92 1.50 0.76%

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