YOLFTbeta
00

RGB International Bhd

0037 · KLSE · Consumer Cyclical / Gambling

0.205MYR+0.00 (+2.50%)

Price History

Full chart

Market Stats

Previous Close0.20
Open0.20
Day Range0.20 – 0.205
52-Week Range0.1806 – 0.2721
Volume225.90K
Market Cap313.11M
P/E (TTM)10.25
Forward P/E0.00
EPS0.02
Dividend Yield5.85%
Beta0.21
50-Day Avg0.2075
200-Day Avg0.2206

About

RGB International Bhd., an investment holding company, engages in the manufacturing, distribution, concession and management, and technical support for electronic gaming machines (EGM) in Malaysia, Southeast Asia, and internationally. It operates through four segments: Sales and Marketing, Technical Support and Management, Engineering Services, and Others. The company offers gaming and amusement machines, gaming systems, spare parts, casino equipment and accessories, gaming equipment, and accessories; machine concession programs to operators; and product installation, machine relocation and game conversion, gaming table equipment and utility support, and product and scenario-based training solutions. It is also involved in the sale and marketing of security surveillance products and systems; trading and management of gaming and amusement machines and equipment; renting of property; trading, development, and support of system software and hardware; and trading, designing, developing, and supporting of digital hardware and software. The company was formerly known as Dreamgate Corporation Bhd. and changed its name to RGB International Bhd. in May 2010. RGB International Bhd. was founded in 1986 and is headquartered in Georgetown, Malaysia.

Company Details

  • SectorConsumer Cyclical
  • IndustryGambling
  • CEOMr. Kim Seah Chuah DMSM, DSDK, J.P.
  • Employees0
  • Headquarters8, Green Hall, Georgetown, Malaysia, 10200, Malaysia
  • Websitehttps://www.rgbgames.com

Leadership

  • Mr. Kim Seah Chuah DMSM, DSDK, J.P.MD & Executive Director · b. 1953
  • Mr. Tow Boon Lim BKM, PJNGroup COO & Executive Director · b. 1961
  • Mr. Ganaser KaliappenExecutive Director · b. 1956
  • Ms. Hui Jing ChuahExecutive Director · b. 1994
  • Mr. Liew Yung KuanChief Financial Officer · b. 1982
  • Mr. Mazlan Bin IsmailSenior Vice President · b. 1963
  • Mr. Eng Hwa ChuahSenior Vice President · b. 1986
  • Mr. Eng Meng ChuahCOO - Leisure · b. 1992
  • Mr. Oon Tatt LeeGeneral Manager of Treasury
  • Ms. Sze Min Yeow FCIS, MAICSAJoint Secretary

Financials

Income Statement

Currency: MYR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue215.38M276.31M227.81M170.20M158.61M118.21M187.40M139.63M214.65M233.01M253.50M252.35M379.25M351.10M191.07M214.89M272.54M699.30M775.72M348.45M
Growth (%)-+28.29%-17.55%-25.29%-6.81%-25.47%+58.53%-25.49%+53.72%+8.55%+8.80%-0.45%+50.29%-7.42%-45.58%+12.47%+26.83%+156.58%+10.93%-55.08%
Cost of Revenue149.20M186.13M147.54M142.43M153.23M95.68M152.43M98.26M158.12M165.95M179.77M167.88M298.97M261.65M192.96M197.46M220.81M596.25M616.82M269.23M
Gross Profit66.18M90.18M80.27M27.78M5.39M22.53M34.97M41.38M56.53M67.05M73.73M84.47M80.28M89.45M-1.89M17.43M51.74M103.06M158.90M79.22M
Gross Margin30.73%32.64%35.24%16.32%3.40%19.06%18.66%29.63%26.34%28.78%29.08%33.47%21.17%25.48%-0.99%8.11%18.98%14.74%20.48%22.73%
Operating Expense27.86M43.94M74.01M83.23M54.22M45.83M18.37M26.78M30.01M37.54M41.62M43.87M44.46M44.09M24.53M23.38M42.56M69.83M40.01M47.74M
Operating Income38.33M46.24M6.26M-55.45M-48.83M-23.30M16.60M14.59M26.52M29.51M32.11M40.60M35.82M45.36M-26.43M-5.95M9.18M33.23M118.89M31.48M
Operating Margin17.80%16.73%2.75%-32.58%-30.79%-19.71%8.86%10.45%12.35%12.67%12.67%16.09%9.44%12.92%-13.83%-2.77%3.37%4.75%15.33%9.04%
EBITDA69.70M87.55M66.74M-3.02M23.51M26.36M59.00M49.59M54.89M61.51M62.87M66.54M64.94M84.21M28.97M44.91M60.37M86.36M152.28M44.44M
EBITDA Margin32.36%31.69%29.29%-1.78%14.82%22.30%31.48%35.51%25.57%26.40%24.80%26.37%17.12%23.98%15.16%20.90%22.15%12.35%19.63%12.75%
Net Income62.94M76.60M-5.75M-124.06M-101.77M-61.63M6.72M6.66M18.53M20.86M24.85M30.28M35.17M39.77M-28.74M-10.30M4.66M25.40M92.08M36.35M
Net Income Margin29.22%27.72%-2.52%-72.89%-64.16%-52.14%3.58%4.77%8.63%8.95%9.80%12.00%9.27%11.33%-15.04%-4.79%1.71%3.63%11.87%10.43%
Interest Expense5.05M6.94M9.55M9.23M10.64M9.57M9.18M8.07M6.82M4.40M1.12M223.88K653.02K1.17M1.53M800.65K362.43K436.00K390.70K19.13M
Interest Expense % of Total Revenue2.34%2.51%4.19%5.42%6.71%8.10%4.90%5.78%3.18%1.89%0.44%0.09%0.17%0.33%0.80%0.37%0.13%0.06%0.05%5.49%

Balance Sheet

Currency: MYR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets283.97M402.63M410.07M443.59M307.68M249.93M230.56M217.32M267.81M301.92M297.67M385.76M428.59M500.55M404.29M382.34M465.23M436.15M683.09M708.76M
Total Liabilities145.27M226.62M226.76M301.11M214.80M185.33M162.03M127.76M147.41M105.54M71.68M154.86M172.80M216.99M158.00M138.87M206.42M165.53M387.76M432.90M
Total Equity138.70M175.96M178.39M140.20M85.85M58.28M59.50M74.96M104.71M175.25M203.45M210.07M234.80M262.39M225.83M222.37M237.30M252.34M278.35M260.08M
Cash21.58M42.94M36.14M26.84M21.18M32.50M26.03M26.73M42.85M69.14M67.73M113.52M57.23M40.65M25.75M27.30M42.27M143.51M51.11M98.66M
Total Debt68.25M140.83M152.63M147.38M128.32M106.59M90.33M73.96M66.88M35.56M7.90M12.78M20.91M33.25M34.82M15.62M2.59M3.48M5.13M5.46M
Net Debt46.67M97.89M116.50M120.55M107.14M74.08M64.30M47.23M24.03M-33.58M-59.83M-100.74M-36.32M-7.40M9.08M-11.68M-39.68M-140.02M-45.98M-87.30M

Cash Flow

Currency: MYR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow48.05M66.86M89.20M104.65M3.05M54.18M50.11M48.09M48.61M50.93M39.31M80.15M46.94M79.43M19.68M14.83M74.40M123.81M68.61M46.00M
Investing Cash Flow-52.66M-124.07M-99.01M-132.79M-16.19M-14.97M-30.13M-33.33M-22.41M-19.59M-12.00M-32.88M-89.62M-95.26M-28.99M6.37M-15.08M-45.80M-8.71M-29.28M
Financing Cash Flow6.44M77.85M7.39M9.29M1.67M-28.85M-16.69M-18.05M-11.21M-15.53M-32.67M-1.76M-3.32M-470.91K-4.67M-19.08M-15.03M-12.12M-69.68M-29.48M
Capital Expenditure61.47M122.36M100.19M135.57M17.72M24.77M31.43M29.58M15.29M23.92M17.41M34.53M94.27M87.97M29.55M2.10M13.58M34.14M17.43M8.72M
Free Cash Flow-13.42M-55.50M-10.98M-30.92M-14.67M29.40M18.68M18.51M33.31M27.00M21.90M45.62M-47.33M-8.54M-9.86M12.73M60.83M89.67M51.18M37.27M
Dividends Paid3.04M3.59M4.80M-----1.17M2.60M6.59M8.02M9.41M10.83M4.63M0-10.79M67.80M27.73M
FCF to OCF-27.93%-83.00%-12.31%-29.55%-480.70%54.27%37.28%38.48%68.53%53.02%55.71%56.92%-100.82%-10.76%-50.11%85.86%81.75%72.43%74.60%81.03%
Dividend Paid to FCF-22.68%-6.47%-43.66%-----3.50%9.65%30.10%17.58%-19.89%-126.70%-46.95%0.00%-12.03%132.48%74.41%

Earnings

Report DateDec 31, 2005Mar 31, 2006Jun 30, 2006Sep 30, 2006Dec 31, 2006May 30, 2007Aug 29, 2007Nov 28, 2007Feb 27, 2008May 28, 2008Sep 3, 2008Dec 3, 2008Feb 25, 2009Jun 3, 2009Sep 2, 2009Dec 2, 2009Mar 3, 2010Sep 1, 2010Dec 1, 2010Mar 2, 2011Jun 1, 2011Aug 31, 2011Nov 30, 2011Feb 29, 2012May 30, 2012Aug 29, 2012Nov 28, 2012Feb 27, 2013May 29, 2013Aug 28, 2013Nov 27, 2013Feb 26, 2014May 28, 2014Sep 3, 2014Dec 3, 2014Feb 25, 2015Jun 3, 2015Sep 2, 2015Dec 2, 2015Feb 23, 2016Jun 1, 2016Aug 22, 2016Nov 22, 2016Feb 22, 2017May 29, 2017Aug 29, 2017Nov 29, 2017Feb 27, 2018May 28, 2018Aug 29, 2018Nov 27, 2018Feb 26, 2019Jun 3, 2019Aug 28, 2019Dec 2, 2019Mar 3, 2020Aug 26, 2020Nov 27, 2020Feb 26, 2021May 31, 2021Aug 27, 2021Nov 29, 2021Feb 25, 2022May 30, 2022Aug 29, 2022Nov 28, 2022Feb 27, 2023May 26, 2023Aug 24, 2023Nov 29, 2023Feb 29, 2024May 30, 2024Aug 26, 2024Nov 27, 2024Feb 26, 2025May 30, 2025Aug 27, 2025Nov 25, 2025Feb 26, 2026May 29, 2026Aug 31, 2026
EPS Estimate---------------------------------------------------------------------------------
EPS Actual0.010.010.010.010.010.010.010.010.010.010.010.01-0.01-0.00-0.02-0.01-0.03-0.01-0.00-0.01-0.00-0.00-0.00-0.010.000.000.000.000.000.000.000.000.000.010.000.000.000.000.000.000.000.000.010.000.000.010.010.000.000.010.010.010.000.000.010.01-0.01-0.01-0.00-0.000.00-0.000.00-0.00-0.000.000.010.010.020.02-0.020.010.010.010.020.010.010.000.000.010.01
Surprise---------------------------------------------------------------------------------
Timing---------------------------------------------------------------------Pre-marketPre-marketAfter-hoursPre-marketPre-marketPre-market------

Key Statistics & Ratios

Market Cap313.11M
Enterprise Value177.46M
Trailing P/E10.25
Forward P/E0.00
Price / Sales0.83
Price / Book1.15
EPS0.02
Book Value0.178
Revenue (TTM)377.36M
Gross Profit (TTM)76.80M
EBITDA38.74M
Profit Margin7.81%
Operating Margin9.95%
Return on Equity10.40%
Return on Assets2.88%
Shares Outstanding1.53B
Shares Float865.69M
Beta0.21
Dividend Yield5.85%
Dividend Rate0.01
Payout Ratio42.11%

Dividends

20262×
0.00Jun 29, 20260.00Mar 31, 2026
20254×
0.00Dec 30, 20250.00Sep 29, 20250.00Jun 26, 20250.00Apr 3, 2025
20244×
0.01Dec 13, 20240.01Sep 27, 20240.01Jun 27, 20240.01Mar 29, 2024
20233×
0.01Dec 28, 20230.01Sep 27, 20230.00Jun 28, 2023
20201×
0.00Mar 30, 2020
20191×
0.01Jul 29, 2019
20181×
0.01Jun 13, 2018
20172×
0.00Jun 13, 20170.00Mar 29, 2017
20162×
0.00Jun 28, 20160.00Mar 29, 2016
20151×
0.00Jun 26, 2015
20142×
0.00Sep 17, 20140.00Jul 23, 2014
20081×
0.00Jul 24, 2008

Stock Splits

  • Sep 18, 20188:7
  • Sep 25, 2007959692:319897