[RGB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -0.02%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 181,810 335,618 272,421 369,141 236,795 258,484 206,374 -2.08%
PBT -21,364 18,379 34,230 36,889 33,969 28,425 22,508 -
Tax -1,509 -2,723 170 -6,065 -6,780 -4,999 -2,500 -8.06%
NP -22,873 15,656 34,400 30,824 27,189 23,426 20,008 -
-
NP to SH -22,489 15,463 34,047 30,441 26,781 22,886 20,160 -
-
Tax Rate - 14.82% -0.50% 16.44% 19.96% 17.59% 11.11% -
Total Cost 204,683 319,962 238,021 338,317 209,606 235,058 186,366 1.57%
-
Net Worth 231,519 262,388 24,658,192 215,063 199,407 171,183 136,130 9.24%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 4,644 10,770 9,380 7,880 6,454 2,396 -
Div Payout % - 30.04% 31.63% 30.82% 29.43% 28.20% 11.88% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 231,519 262,388 24,658,192 215,063 199,407 171,183 136,130 9.24%
NOSH 1,548,245 1,548,245 1,546,243 1,344,742 1,329,384 1,316,792 1,237,547 3.80%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -12.58% 4.66% 12.63% 8.35% 11.48% 9.06% 9.70% -
ROE -9.71% 5.89% 0.14% 14.15% 13.43% 13.37% 14.81% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 11.78 21.74 17.68 27.46 17.81 19.63 16.68 -5.62%
EPS -1.46 1.00 2.21 2.26 2.01 1.74 1.63 -
DPS 0.00 0.30 0.70 0.70 0.60 0.50 0.19 -
NAPS 0.15 0.17 16.00 0.16 0.15 0.13 0.11 5.30%
Adjusted Per Share Value based on latest NOSH - 1,344,742
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 11.74 21.68 17.60 23.84 15.29 16.70 13.33 -2.09%
EPS -1.45 1.00 2.20 1.97 1.73 1.48 1.30 -
DPS 0.00 0.30 0.70 0.61 0.51 0.42 0.15 -
NAPS 0.1495 0.1695 15.9265 0.1389 0.1288 0.1106 0.0879 9.24%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.12 0.14 0.205 0.24 0.28 0.165 0.14 -
P/RPS 1.02 0.64 1.16 0.87 1.57 0.84 0.84 3.28%
P/EPS -8.24 13.97 9.28 10.60 13.90 9.49 8.59 -
EY -12.14 7.16 10.78 9.44 7.19 10.53 11.64 -
DY 0.00 2.14 3.41 2.92 2.14 3.03 1.38 -
P/NAPS 0.80 0.82 0.01 1.50 1.87 1.27 1.27 -7.40%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 26/08/20 30/08/19 29/08/18 29/08/17 26/08/16 28/08/15 -
Price 0.11 0.145 0.195 0.29 0.26 0.175 0.105 -
P/RPS 0.93 0.67 1.10 1.06 1.46 0.89 0.63 6.70%
P/EPS -7.55 14.47 8.83 12.81 12.91 10.07 6.45 -
EY -13.25 6.91 11.33 7.81 7.75 9.93 15.51 -
DY 0.00 2.07 3.59 2.41 2.31 2.86 1.84 -
P/NAPS 0.73 0.85 0.01 1.81 1.73 1.35 0.95 -4.29%

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