[RGB] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.16%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 263,959 297,565 394,364 203,513 273,365 224,528 192,153 5.42%
PBT -5,955 32,895 38,813 34,460 32,261 22,458 18,190 -
Tax -1,704 742 -5,395 -7,238 -5,212 -2,880 -1,687 0.16%
NP -7,659 33,637 33,418 27,222 27,049 19,578 16,503 -
-
NP to SH -7,617 33,235 33,062 26,824 26,496 19,597 16,972 -
-
Tax Rate - -2.26% 13.90% 21.00% 16.16% 12.82% 9.27% -
Total Cost 271,618 263,928 360,946 176,291 246,316 204,950 175,650 7.52%
-
Net Worth 231,519 247,456 230,660 214,128 183,912 181,904 93,037 16.39%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 4,644 10,770 9,380 7,880 6,454 2,396 1,171 25.78%
Div Payout % 0.00% 32.41% 28.37% 29.38% 24.36% 12.23% 6.90% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 231,519 247,456 230,660 214,128 183,912 181,904 93,037 16.39%
NOSH 1,548,245 1,547,942 1,538,395 1,338,565 1,313,662 1,299,318 1,162,962 4.88%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -2.90% 11.30% 8.47% 13.38% 9.89% 8.72% 8.59% -
ROE -3.29% 13.43% 14.33% 12.53% 14.41% 10.77% 18.24% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 17.10 19.24 25.65 15.21 20.81 17.28 16.52 0.57%
EPS -0.49 2.15 2.15 2.00 2.02 1.51 1.46 -
DPS 0.30 0.70 0.61 0.59 0.50 0.18 0.10 20.07%
NAPS 0.15 0.16 0.15 0.16 0.14 0.14 0.08 11.03%
Adjusted Per Share Value based on latest NOSH - 1,338,565
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 17.05 19.22 25.47 13.14 17.66 14.50 12.41 5.43%
EPS -0.49 2.15 2.14 1.73 1.71 1.27 1.10 -
DPS 0.30 0.70 0.61 0.51 0.42 0.15 0.08 24.61%
NAPS 0.1495 0.1598 0.149 0.1383 0.1188 0.1175 0.0601 16.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.12 0.175 0.23 0.28 0.175 0.14 0.16 -
P/RPS 0.70 0.91 0.90 1.84 0.84 0.81 0.97 -5.28%
P/EPS -24.32 8.14 10.70 13.97 8.68 9.28 10.96 -
EY -4.11 12.28 9.35 7.16 11.53 10.77 9.12 -
DY 2.50 4.00 2.65 2.10 2.86 1.32 0.63 25.79%
P/NAPS 0.80 1.09 1.53 1.75 1.25 1.00 2.00 -14.15%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 28/11/19 26/11/18 29/11/17 29/11/16 23/11/15 27/11/14 -
Price 0.125 0.17 0.20 0.295 0.24 0.18 0.145 -
P/RPS 0.73 0.88 0.78 1.94 1.15 1.04 0.88 -3.06%
P/EPS -25.33 7.91 9.30 14.72 11.90 11.93 9.94 -
EY -3.95 12.64 10.75 6.79 8.40 8.38 10.06 -
DY 2.40 4.12 3.05 2.00 2.08 1.02 0.69 23.06%
P/NAPS 0.83 1.06 1.33 1.84 1.71 1.29 1.81 -12.17%

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