RGB | RGB INTERNATIONAL BHD [NS]
0.405 (1.25%)
T-O (am): 0.400 (08:59:00)
T-O (pm): 0.400 (14:29:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 108.63 | -25.51 | -26.79 | -24.7% | 0.80 | -1.74 | 36.2% | 9.3% | 202.1% | 387.3% | ||||||||
| 29 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 170.37 | 28.12 | 26.24 | 15.4% | 0.60 | 1.71 | 48.9% | 142.2% | 1.0% | 1963.0% | ||||||||
| 24 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 333.66 | 29.39 | 26.50 | 7.9% | 0.00 | 1.72 | 250.6% | 563.0% | 151.5% | 1097.7% | ||||||||
| 26 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 95.16 | 11.95 | 10.54 | 11.1% | 0.00 | 0.68 | 20.5% | 197.0% | 13.0% | 418.2% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 119.77 | 12.39 | 9.32 | 7.8% | 0.00 | 0.60 | 70.3% | 111.6% | 633.1% | 12369.7% | ||||||||
| 30 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 70.33 | 1.60 | 1.27 | 1.8% | 0.00 | 0.08 | 39.8% | 0.4% | 147.9% | 122.8% | ||||||||
| 29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 50.33 | -2.25 | -2.66 | -5.3% | 0.00 | -0.17 | 57.1% | 9.3% | 19.8% | 541.9% | ||||||||
| 30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 32.04 | -3.06 | -3.31 | -10.3% | 0.00 | -0.21 | 43.4% | 6.2% | 4256.6% | 30.8% | ||||||||
| 25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 56.60 | 1.35 | -0.08 | -0.1% | 0.00 | 0.00 | 19.2% | 8.4% | 98.6% | 98.8% | ||||||||
| 29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 70.08 | -5.11 | -5.57 | -7.9% | 0.00 | -0.36 | 26.3% | 75.3% | 1026.1% | 53.2% | ||||||||
| 27 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 55.47 | 1.20 | 0.60 | 1.1% | 0.00 | 0.04 | 62.3% | 284.5% | 112.6% | 104.3% | ||||||||
| 17 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 34.17 | -4.43 | -4.78 | -14.0% | 0.00 | -0.31 | 34.5% | 55.9% | 25.4% | 232.8% | ||||||||
| 03 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 52.20 | -5.70 | -6.41 | -12.3% | 0.00 | -0.47 | 30.6% | 60.5% | 46.2% | 143.6% | ||||||||
| 27 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 39.97 | -12.43 | -11.90 | -29.8% | 0.00 | -0.80 | 177.1% | 64.2% | 15.2% | 206.5% | ||||||||
| 26 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 14.43 | -14.42 | -14.03 | -97.2% | 0.00 | -0.63 | 81.4% | 73.8% | 489.7% | 296.1% | ||||||||
| 30 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 77.43 | 4.59 | 3.60 | 4.7% | 0.00 | 0.23 | 41.4% | 48.4% | 75.5% | 46.4% | ||||||||
| 27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 132.13 | 16.31 | 14.71 | 11.1% | 0.30 | 0.95 | 18.4% | 68.1% | 31.6% | 79.8% | ||||||||
| 28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 111.63 | 11.90 | 11.18 | 10.0% | 0.00 | 0.72 | 102.4% | 29.1% | 56.3% | 6.8% | ||||||||
| 30 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 55.16 | 7.47 | 7.15 | 13.0% | 0.00 | 0.46 | 5.7% | 66.8% | 6.5% | 17.1% | ||||||||
| 30 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 52.18 | 7.16 | 6.72 | 12.9% | 0.00 | 0.44 | 33.6% | 9.2% | 17.9% | 5.6% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 78.59 | 6.36 | 8.18 | 10.4% | 0.70 | 0.53 | 9.1% | 16.1% | 31.8% | 34.8% | ||||||||
| 26 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 86.49 | 13.23 | 11.99 | 13.9% | 0.00 | 0.78 | 48.0% | 41.2% | 38.9% | 28.0% | ||||||||
| 29 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 166.40 | 8.86 | 8.63 | 5.2% | 0.00 | 0.64 | 248.3% | 178.8% | 35.6% | 0.1% | ||||||||
| 28 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 47.77 | 6.71 | 6.37 | 13.3% | 0.00 | 0.47 | 49.0% | 26.7% | 4.9% | 2.7% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 93.71 | 10.01 | 6.07 | 6.5% | 0.70 | 0.45 | 53.0% | 108.8% | 35.2% | 132.0% | ||||||||
| 29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 61.27 | 11.31 | 9.37 | 15.3% | 0.00 | 0.70 | 2.6% | 35.2% | 8.4% | 0.5% | ||||||||
| 29 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 59.68 | 11.66 | 8.64 | 14.5% | 0.00 | 0.65 | 58.3% | 2.9% | 39.5% | 23.8% | ||||||||
| 29 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 37.70 | 7.40 | 6.20 | 16.4% | 0.30 | 0.47 | 16.0% | 32.8% | 136.8% | 4.5% | ||||||||
| 22 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 44.87 | 4.09 | 2.62 | 5.8% | 0.30 | 0.20 | 52.5% | 30.7% | 71.9% | 38.6% | ||||||||
| 29 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 94.55 | 10.82 | 9.33 | 9.9% | 0.00 | 0.71 | 63.0% | 18.7% | 33.6% | 63.1% | ||||||||
| 26 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 58.00 | 8.63 | 6.98 | 12.0% | 0.00 | 0.53 | 3.4% | 16.3% | 17.7% | 6.4% | ||||||||
| 26 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 56.09 | 7.45 | 5.93 | 10.6% | 0.00 | 0.45 | 13.3% | 44.8% | 39.2% | 37.0% | ||||||||
| 23 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 64.73 | 5.36 | 4.26 | 6.6% | 0.50 | 0.33 | 18.8% | 15.1% | 25.5% | 42.2% | ||||||||
| 23 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 79.67 | 6.98 | 5.72 | 7.2% | 0.00 | 0.44 | 59.7% | 29.5% | 12.8% | 9.0% | ||||||||
| 28 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 49.88 | 7.43 | 6.56 | 13.2% | 0.00 | 0.53 | 28.8% | 17.6% | 51.6% | 12.9% | ||||||||
| 29 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 38.73 | 5.34 | 4.33 | 11.2% | 0.00 | 0.37 | 31.1% | 6.6% | 44.5% | 151.7% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 56.25 | 2.71 | 3.00 | 5.3% | 0.20 | 0.25 | 8.6% | 66.6% | 52.3% | 110.9% |
Historical Dividends
Financial Ratios
| EPS | 2.37 sen |
| Trailing PE (Sector Median: 15.1) | 17.1 |
| PEG | 17.1 |
| Altman Z | 2.5 |
| Beaver | 0.759 |
| Current Ratio | 2.06 |
| Debt-Equity (DE) Ratio | 0.63 |
| FCF Yield | 14.69 % |
| Revenue QoQ | -36.23 % |
| Revenue YoY | -9.3% |
| Profit QoQ | -202.08 % |
| Profit YoY | -387.28 % |
| Profit Margin (Sector Median: 4.2) | 5.15 % |
| ROE (ROIC: 13.83) | 13.83 % |
| Dividend Per Share (DPS) | 1.4 sen |
| Dividend Yield (DY) | 3.46 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.1) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.2) | |
| ROE (ROIC: 15.67) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.17 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -26.79 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
DATO' SERI CHUAH KIM SEAH added 500000.0 units announced on 19 Jan 2024 at ~RM0.275
DATO' SERI CHUAH KIM SEAH added 1700000.0 units announced on 21 Dec 2023 at ~RM0.275
DATO’ SERI CHUAH KIM SEAH added 400000.0 units announced on 11 Dec 2023 at ~RM0.27
DATO’ SERI CHUAH KIM SEAH added 500000.0 units announced on 24 Oct 2023 at ~RM0.285
DATO' SERI CHUAH KIM SEAH added 300000.0 units announced on 13 Jul 2023 at ~RM0.325
DATO’ SERI CHUAH KIM SEAH added 1000000.0 units announced on 23 Jun 2023 at ~RM0.31
TAN SRI NORAZMAN BIN HAMIDUN reduced 1500000.0 units announced on 21 Jun 2023 at ~RM0.29
DATO’ SERI CHUAH KIM SEAH added 1000000.0 units announced on 15 Jun 2023 at ~RM0.28
DATO’ SERI CHUAH KIM SEAH added 500000.0 units announced on 12 Jun 2023 at ~RM0.26
DATO' SERI MAHINDER SINGH DULKU reduced 50000.0 units announced on 09 Jan 2023 at ~RM0.17
DATO' SERI MAHINDER SINGH DULKU reduced 500000.0 units announced on 09 Jan 2023 at ~RM0.17
DATO' SERI MAHINDER SINGH DULKU reduced 500000.0 units announced on 09 Jan 2023 at ~RM0.17
DATO' SERI CHUAH KIM SEAH added 500000.0 units announced on 22 Jun 2022 at ~RM0.105
DATUK LIM TOW BOON added 500000.0 units announced on 05 Oct 2021 at ~RM0.115
DATUK LIM TOW BOON reduced 500000.0 units announced on 02 Jul 2021 at ~RM0.115
DATUK LIM TOW BOON reduced 500000.0 units announced on 12 May 2021 at ~RM0.135
Summary
Market Cap: 623 M.
Number of Shares: 1540 M.
Adjusted Float: 70.5%.
Stock highly correlated with
SEAL (90%)
T7GLOBAL (90%)
ELKDESA (89%)
EWEIN (89%)
RGB International Bhd., through its subsidiaries, is engaged primarily in the manufacture, marketing, and sale of gaming and amusement machines and related equipment in Malaysia. It also provides refurbishment, technical support, and maintenance of gaming and amusement machines and equipment. In addition, the company markets and sells security surveillance products and systems; designs and trades signages and systems for gaming and amusement machines; and rents properties. RGB International Bhd also offers its products and services in Macau, Cambodia, the Philippines, Vietnam, Singapore, Mongolia, and Laos. The company was founded in 1986 and is based in Penang, Malaysia.
Sectors: Trading & Services, Penny Stocks, Consumer Products & Services, Travel, Leisure & Hospitality, Post MCO
Share Registrar: SECURITIES SERVICES (HOLDINGS) SDN BHD (PENANG)
Code: 0037
Website: http://rgbinternationalbhd.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Dato' Seri Chuah Kim Seah | 30.02% | 187.23 |
| Chuah Kim Seah | 29.55% | 184.3 |
| Lim Zee Yang | 4.81% | 30.0 |
| Great Eastern Group | 3.87% | 24.14 |
| Mazlan bin Ismail | 2.41% | 15.03 |
| Chuah Kim Chiew | 2.06% | 12.85 |
| Lim Zee Ping | 1.54% | 9.6 |
| Yeoh Yew Choo | 1.2% | 7.48 |
| Lee Wai Yuen | 1.17% | 7.3 |
| Seah Chin Leng | 0.88% | 5.49 |
| Lim Sim Tong | 0.81% | 5.05 |
| Jonathan Lai Jun Fei | 0.71% | 4.43 |
| KAF Vision Fund | 0.65% | 4.05 |
| Lim Soon Keong | 0.54% | 3.37 |
| Phillip Securities Pte. Ltd. | 0.53% | 3.31 |
| Lim Pei Yin | 0.49% | 3.06 |
| Fong Woon Yin | 0.46% | 2.87 |
| Lim Tow Boon | 0.46% | 2.87 |
| Won Wei Zhang | 0.45% | 2.81 |
| Capital Management Sdn Bhd | 0.45% | 2.81 |
| J.P. Morgan Securities plc | 0.43% | 2.68 |
| KAF Tactical Fund | 0.42% | 2.62 |
| First Genesis Sdn Bhd | 0.39% | 2.43 |
| Sekarajasekaran A/L Arasaratnam | 0.32% | 2.0 |
| KAF Core Income Fund | 0.32% | 2.0 |
| Norazman Bin Hamidun | 0.3% | 1.87 |
| Phillip Capital Management Berhad | 0.27% | 1.68 |
| Wong Kim Hai | 0.26% | 1.62 |
| Tan Sri Norazman Bin Hamidun | 0.2% | 1.23 |