[RGB] YoY 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- -1026.12%
YoY- 53.23%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
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 170,366 70,335 70,079 39,973 111,632 86,488 61,265 18.57%
PBT 28,124 1,597 -5,114 -12,434 11,900 13,235 11,311 16.38%
Tax -2,055 -519 -473 442 -577 -1,149 -1,819 2.05%
NP 26,069 1,078 -5,587 -11,992 11,323 12,086 9,492 18.32%
-
NP to SH 26,242 1,272 -5,566 -11,901 11,179 11,991 9,370 18.71%
-
Tax Rate 7.31% 32.50% - - 4.85% 8.68% 16.08% -
Total Cost 144,297 69,257 75,666 51,965 100,309 74,402 51,773 18.62%
-
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 9,245 - - - - - - -
Div Payout % 35.23% - - - - - - -
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 15.30% 1.53% -7.97% -30.00% 10.14% 13.97% 15.49% -
ROE 8.52% 0.55% -2.58% -5.14% 4.52% 5.20% 4.38% -
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 11.06 4.56 4.54 2.59 7.22 5.62 4.58 15.82%
EPS 1.71 0.08 -0.36 -0.80 0.72 0.78 0.70 16.04%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
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 11.00 4.54 4.53 2.58 7.21 5.59 3.96 18.55%
EPS 1.69 0.08 -0.36 -0.77 0.72 0.77 0.61 18.50%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.62 2.85 2.64 4.63 2.42 4.09 6.12 -13.18%
P/EPS 17.03 157.74 -33.28 -15.56 24.21 29.50 39.99 -13.25%
EY 5.87 0.63 -3.01 -6.43 4.13 3.39 2.50 15.28%
DY 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.71 3.62 2.64 4.83 2.36 3.56 6.44 -13.42%
P/EPS 17.62 200.21 -33.28 -16.21 23.52 25.65 42.13 -13.51%
EY 5.68 0.50 -3.01 -6.17 4.25 3.90 2.37 15.67%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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