[RGB] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
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 18.58% YoY % 142.22% 0.37% 75.32% -64.19% 29.07% 41.17% - Horiz. % 278.08% 114.80% 114.39% 65.25% 182.21% 141.17% 100.00%
PBT 28,124 1,597 -5,114 -12,434 11,900 13,235 11,311 16.39% YoY % 1,661.05% 131.23% 58.87% -204.49% -10.09% 17.01% - Horiz. % 248.64% 14.12% -45.21% -109.93% 105.21% 117.01% 100.00%
Tax -2,055 -519 -473 442 -577 -1,149 -1,819 2.05% YoY % -295.95% -9.73% -207.01% 176.60% 49.78% 36.83% - Horiz. % 112.97% 28.53% 26.00% -24.30% 31.72% 63.17% 100.00%
NP 26,069 1,078 -5,587 -11,992 11,323 12,086 9,492 18.33% YoY % 2,318.27% 119.29% 53.41% -205.91% -6.31% 27.33% - Horiz. % 274.64% 11.36% -58.86% -126.34% 119.29% 127.33% 100.00%
NP to SH 26,242 1,272 -5,566 -11,901 11,179 11,991 9,370 18.72% YoY % 1,963.05% 122.85% 53.23% -206.46% -6.77% 27.97% - Horiz. % 280.06% 13.58% -59.40% -127.01% 119.31% 127.97% 100.00%
Tax Rate 7.31 % 32.50 % - % - % 4.85 % 8.68 % 16.08 % -12.31% YoY % -77.51% 0.00% 0.00% 0.00% -44.12% -46.02% - Horiz. % 45.46% 202.11% 0.00% 0.00% 30.16% 53.98% 100.00%
Total Cost 144,297 69,257 75,666 51,965 100,309 74,402 51,773 18.62% YoY % 108.35% -8.47% 45.61% -48.20% 34.82% 43.71% - Horiz. % 278.71% 133.77% 146.15% 100.37% 193.75% 143.71% 100.00%
Net Worth 308,170 231,519 216,084 231,519 247,456 230,660 214,128 6.25% YoY % 33.11% 7.14% -6.67% -6.44% 7.28% 7.72% - Horiz. % 143.92% 108.12% 100.91% 108.12% 115.56% 107.72% 100.00%
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 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 35.23 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
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% YoY % 33.11% 7.14% -6.67% -6.44% 7.28% 7.72% - Horiz. % 143.92% 108.12% 100.91% 108.12% 115.56% 107.72% 100.00%
NOSH 1,540,853 1,543,461 1,543,461 1,543,461 1,546,606 1,537,739 1,338,302 2.38% YoY % -0.17% 0.00% 0.00% -0.20% 0.58% 14.90% - Horiz. % 115.13% 115.33% 115.33% 115.33% 115.56% 114.90% 100.00%
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 % -0.21% YoY % 900.00% 119.20% 73.43% -395.86% -27.42% -9.81% - Horiz. % 98.77% 9.88% -51.45% -193.67% 65.46% 90.19% 100.00%
ROE 8.52 % 0.55 % -2.58 % -5.14 % 4.52 % 5.20 % 4.38 % 11.72% YoY % 1,449.09% 121.32% 49.81% -213.72% -13.08% 18.72% - Horiz. % 194.52% 12.56% -58.90% -117.35% 103.20% 118.72% 100.00%
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% YoY % 142.54% 0.44% 75.29% -64.13% 28.47% 22.71% - Horiz. % 241.48% 99.56% 99.13% 56.55% 157.64% 122.71% 100.00%
EPS 1.71 0.08 -0.36 -0.80 0.72 0.78 0.70 16.04% YoY % 2,037.50% 122.22% 55.00% -211.11% -7.69% 11.43% - Horiz. % 244.29% 11.43% -51.43% -114.29% 102.86% 111.43% 100.00%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.2000 0.1500 0.1400 0.1500 0.1600 0.1500 0.1600 3.79% YoY % 33.33% 7.14% -6.67% -6.25% 6.67% -6.25% - Horiz. % 125.00% 93.75% 87.50% 93.75% 100.00% 93.75% 100.00%
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% YoY % 142.29% 0.22% 75.58% -64.22% 28.98% 41.16% - Horiz. % 277.78% 114.65% 114.39% 65.15% 182.07% 141.16% 100.00%
EPS 1.69 0.08 -0.36 -0.77 0.72 0.77 0.61 18.50% YoY % 2,012.50% 122.22% 53.25% -206.94% -6.49% 26.23% - Horiz. % 277.05% 13.11% -59.02% -126.23% 118.03% 126.23% 100.00%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.1990 0.1495 0.1396 0.1495 0.1598 0.1490 0.1383 6.25% YoY % 33.11% 7.09% -6.62% -6.45% 7.25% 7.74% - Horiz. % 143.89% 108.10% 100.94% 108.10% 115.55% 107.74% 100.00%
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 0.2900 0.1300 0.1200 0.1200 0.1750 0.2300 0.2800 -
P/RPS 2.62 2.85 2.64 4.63 2.42 4.09 6.12 -13.18% YoY % -8.07% 7.95% -42.98% 91.32% -40.83% -33.17% - Horiz. % 42.81% 46.57% 43.14% 75.65% 39.54% 66.83% 100.00%
P/EPS 17.03 157.74 -33.28 -15.56 24.21 29.50 39.99 -13.26% YoY % -89.20% 573.98% -113.88% -164.27% -17.93% -26.23% - Horiz. % 42.59% 394.45% -83.22% -38.91% 60.54% 73.77% 100.00%
EY 5.87 0.63 -3.01 -6.43 4.13 3.39 2.50 15.28% YoY % 831.75% 120.93% 53.19% -255.69% 21.83% 35.60% - Horiz. % 234.80% 25.20% -120.40% -257.20% 165.20% 135.60% 100.00%
DY 2.07 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 1.45 0.87 0.86 0.80 1.09 1.53 1.75 -3.08% YoY % 66.67% 1.16% 7.50% -26.61% -28.76% -12.57% - Horiz. % 82.86% 49.71% 49.14% 45.71% 62.29% 87.43% 100.00%
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 0.3000 0.1650 0.1200 0.1250 0.1700 0.2000 0.2950 -
P/RPS 2.71 3.62 2.64 4.83 2.36 3.56 6.44 -13.43% YoY % -25.14% 37.12% -45.34% 104.66% -33.71% -44.72% - Horiz. % 42.08% 56.21% 40.99% 75.00% 36.65% 55.28% 100.00%
P/EPS 17.62 200.21 -33.28 -16.21 23.52 25.65 42.13 -13.52% YoY % -91.20% 701.59% -105.31% -168.92% -8.30% -39.12% - Horiz. % 41.82% 475.22% -78.99% -38.48% 55.83% 60.88% 100.00%
EY 5.68 0.50 -3.01 -6.17 4.25 3.90 2.37 15.67% YoY % 1,036.00% 116.61% 51.22% -245.18% 8.97% 64.56% - Horiz. % 239.66% 21.10% -127.00% -260.34% 179.32% 164.56% 100.00%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 1.50 1.10 0.86 0.83 1.06 1.33 1.84 -3.35% YoY % 36.36% 27.91% 3.61% -21.70% -20.30% -27.72% - Horiz. % 81.52% 59.78% 46.74% 45.11% 57.61% 72.28% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
RGB International Berhad - Quarterly Report Q3 2022.pdf 
