RGB INTERNATIONAL BHD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.49 MYR | 0.00% |
|
-1.01% | +81.48% |
| May. 30 | RGB International to Pay First Interim Dividend | MT |
| May. 30 | RGB International Bhd. Announces First Single Tier Dividend for the Year Ended December 31, 2024, Payable on July 12, 2024 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 292.4 | 270.9 | 216.1 | 185.2 | 277.4 | 416 |
| Enterprise Value (EV) 1 | 250.6 | 250.1 | 211.7 | 168.1 | 201.8 | 251.6 |
| P/E ratio | 8.37 x | 6.79 x | -7.52 x | -17.9 x | 60 x | 16.4 x |
| Yield | 3.68% | 1.71% | - | - | 0.56% | 5.19% |
| Capitalization / Revenue | 0.77 x | 0.77 x | 1.13 x | 0.86 x | 1.02 x | 0.59 x |
| EV / Revenue | 0.66 x | 0.71 x | 1.11 x | 0.78 x | 0.74 x | 0.36 x |
| EV / EBITDA | 3.88 x | 3.21 x | 8.47 x | 3.67 x | 3.03 x | 3.3 x |
| EV / FCF | -3.94 x | -35.2 x | 14.4 x | 3.82 x | 3.68 x | 6.37 x |
| FCF Yield | -25.4% | -2.84% | 6.95% | 26.2% | 27.2% | 15.7% |
| Price to Book | 1.25 x | 1.03 x | 0.96 x | 0.83 x | 1.17 x | 1.65 x |
| Nbr of stocks (in thousands) | 1,539,090 | 1,548,246 | 1,543,461 | 1,543,461 | 1,540,853 | 1,540,853 |
| Reference price 2 | 0.1900 | 0.1750 | 0.1400 | 0.1200 | 0.1800 | 0.2700 |
| Announcement Date | 4/30/19 | 6/12/20 | 5/31/21 | 4/29/22 | 4/28/23 | 4/30/24 |
1MYR in Million2MYR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 379.2 | 351.1 | 191.1 | 214.9 | 272.5 | 699.3 |
| EBITDA 1 | 64.64 | 77.93 | 24.99 | 45.75 | 66.68 | 76.21 |
| EBIT 1 | 37.2 | 40.37 | -29.16 | -4.791 | 16.39 | 24.31 |
| Operating Margin | 9.81% | 11.5% | -15.26% | -2.23% | 6.02% | 3.48% |
| Earnings before Tax (EBT) 1 | 35.17 | 44.2 | -27.96 | -7.473 | 8.715 | 32.79 |
| Net income 1 | 35.17 | 39.77 | -28.74 | -10.3 | 4.661 | 25.4 |
| Net margin | 9.27% | 11.33% | -15.04% | -4.79% | 1.71% | 3.63% |
| EPS 2 | 0.0227 | 0.0258 | -0.0186 | -0.006700 | 0.003000 | 0.0165 |
| Free Cash Flow 1 | -63.58 | -7.104 | 14.71 | 44.05 | 54.87 | 39.5 |
| FCF margin | -16.76% | -2.02% | 7.7% | 20.5% | 20.13% | 5.65% |
| FCF Conversion (EBITDA) | - | - | 58.88% | 96.28% | 82.29% | 51.83% |
| FCF Conversion (Net income) | - | - | - | - | 1,177.09% | 155.52% |
| Dividend per Share 2 | 0.007000 | 0.003000 | - | - | 0.001000 | 0.0140 |
| Announcement Date | 4/30/19 | 6/12/20 | 5/31/21 | 4/29/22 | 4/28/23 | 4/30/24 |
1MYR in Million2MYR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 14.6% | 36.5% | 33.1% | 30.5% |
| ROA (Net income/ Total Assets) | - | 7.99% | - | - | - |
| Assets | - | 456.5 | - | - | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | 34.1 | 45 | 50 | 50 |
| Capex / Sales | - | 4.82% | - | - | - |
| Announcement Date | 2/27/23 | 2/29/24 | - | - | - |
1MYR in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.49
MYR
Average target price
0.66
MYR
Spread / Average Target
+34.69%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +81.48% | 162M | |
| +15.76% | 36.82B | |
| -3.18% | 22.72B | |
| +27.17% | 22.95B | |
| -22.06% | 19.32B | |
| +12.00% | 19.13B | |
| -28.93% | 17.03B | |
| +7.30% | 10.64B | |
| -16.34% | 8.49B | |
| +3.31% | 7.51B |
- Stock Market
- Equities
- RGB Stock
- Financials RGB International Bhd.
