Highlights

[RCECAP] YoY Quarter Result on 2012-09-30 [#2]

Stock [RCECAP]: RCE CAPITAL BHD
Announcement Date 06-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     16.19%    YoY -     -42.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 39,043 32,351 32,260 45,003 58,803 74,624 59,882 -6.88%
  YoY % 20.69% 0.28% -28.32% -23.47% -21.20% 24.62% -
  Horiz. % 65.20% 54.02% 53.87% 75.15% 98.20% 124.62% 100.00%
PBT 13,858 7,494 13,891 20,304 34,782 41,299 24,974 -9.35%
  YoY % 84.92% -46.05% -31.58% -41.62% -15.78% 65.37% -
  Horiz. % 55.49% 30.01% 55.62% 81.30% 139.27% 165.37% 100.00%
Tax -3,643 -1,849 -3,489 -4,806 -7,900 -10,061 -6,060 -8.13%
  YoY % -97.03% 47.00% 27.40% 39.16% 21.48% -66.02% -
  Horiz. % 60.12% 30.51% 57.57% 79.31% 130.36% 166.02% 100.00%
NP 10,215 5,645 10,402 15,498 26,882 31,238 18,914 -9.75%
  YoY % 80.96% -45.73% -32.88% -42.35% -13.94% 65.16% -
  Horiz. % 54.01% 29.85% 55.00% 81.94% 142.13% 165.16% 100.00%
NP to SH 10,215 5,645 10,402 15,498 26,882 31,238 18,914 -9.75%
  YoY % 80.96% -45.73% -32.88% -42.35% -13.94% 65.16% -
  Horiz. % 54.01% 29.85% 55.00% 81.94% 142.13% 165.16% 100.00%
Tax Rate 26.29 % 24.67 % 25.12 % 23.67 % 22.71 % 24.36 % 24.27 % 1.34%
  YoY % 6.57% -1.79% 6.13% 4.23% -6.77% 0.37% -
  Horiz. % 108.32% 101.65% 103.50% 97.53% 93.57% 100.37% 100.00%
Total Cost 28,828 26,706 21,858 29,505 31,921 43,386 40,968 -5.69%
  YoY % 7.95% 22.18% -25.92% -7.57% -26.43% 5.90% -
  Horiz. % 70.37% 65.19% 53.35% 72.02% 77.92% 105.90% 100.00%
Net Worth 434,137 620,950 619,444 821,863 492,315 399,282 352,761 3.52%
  YoY % -30.08% 0.24% -24.63% 66.94% 23.30% 13.19% -
  Horiz. % 123.07% 176.03% 175.60% 232.98% 139.56% 113.19% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 134,071 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 1,312.50 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 434,137 620,950 619,444 821,863 492,315 399,282 352,761 3.52%
  YoY % -30.08% 0.24% -24.63% 66.94% 23.30% 13.19% -
  Horiz. % 123.07% 176.03% 175.60% 232.98% 139.56% 113.19% 100.00%
NOSH 1,276,874 1,129,000 1,168,764 1,174,090 781,453 782,907 750,555 9.26%
  YoY % 13.10% -3.40% -0.45% 50.24% -0.19% 4.31% -
  Horiz. % 170.12% 150.42% 155.72% 156.43% 104.12% 104.31% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 26.16 % 17.45 % 32.24 % 34.44 % 45.72 % 41.86 % 31.59 % -3.09%
  YoY % 49.91% -45.87% -6.39% -24.67% 9.22% 32.51% -
  Horiz. % 82.81% 55.24% 102.06% 109.02% 144.73% 132.51% 100.00%
ROE 2.35 % 0.91 % 1.68 % 1.89 % 5.46 % 7.82 % 5.36 % -12.83%
  YoY % 158.24% -45.83% -11.11% -65.38% -30.18% 45.90% -
  Horiz. % 43.84% 16.98% 31.34% 35.26% 101.87% 145.90% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.06 2.87 2.76 3.83 7.52 9.53 7.98 -14.76%
  YoY % 6.62% 3.99% -27.94% -49.07% -21.09% 19.42% -
  Horiz. % 38.35% 35.96% 34.59% 47.99% 94.24% 119.42% 100.00%
EPS 0.80 0.50 0.89 1.32 3.44 3.99 2.52 -17.40%
  YoY % 60.00% -43.82% -32.58% -61.63% -13.78% 58.33% -
  Horiz. % 31.75% 19.84% 35.32% 52.38% 136.51% 158.33% 100.00%
DPS 10.50 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 0.3400 0.5500 0.5300 0.7000 0.6300 0.5100 0.4700 -5.25%
  YoY % -38.18% 3.77% -24.29% 11.11% 23.53% 8.51% -
  Horiz. % 72.34% 117.02% 112.77% 148.94% 134.04% 108.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 372,938
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.47 8.67 8.65 12.07 15.77 20.01 16.06 -6.88%
  YoY % 20.76% 0.23% -28.33% -23.46% -21.19% 24.60% -
  Horiz. % 65.19% 53.99% 53.86% 75.16% 98.19% 124.60% 100.00%
EPS 2.74 1.51 2.79 4.16 7.21 8.38 5.07 -9.74%
  YoY % 81.46% -45.88% -32.93% -42.30% -13.96% 65.29% -
  Horiz. % 54.04% 29.78% 55.03% 82.05% 142.21% 165.29% 100.00%
DPS 35.95 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 1.1641 1.6650 1.6610 2.2038 1.3201 1.0706 0.9459 3.52%
  YoY % -30.08% 0.24% -24.63% 66.94% 23.30% 13.18% -
  Horiz. % 123.07% 176.02% 175.60% 232.98% 139.56% 113.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.2500 0.3350 0.2650 0.3000 0.2900 0.4100 0.4300 -
P/RPS 8.18 11.69 9.60 7.83 3.85 4.30 5.39 7.20%
  YoY % -30.03% 21.77% 22.61% 103.38% -10.47% -20.22% -
  Horiz. % 151.76% 216.88% 178.11% 145.27% 71.43% 79.78% 100.00%
P/EPS 31.25 67.00 29.78 22.73 8.43 10.28 17.06 10.61%
  YoY % -53.36% 124.98% 31.02% 169.63% -18.00% -39.74% -
  Horiz. % 183.18% 392.73% 174.56% 133.24% 49.41% 60.26% 100.00%
EY 3.20 1.49 3.36 4.40 11.86 9.73 5.86 -9.59%
  YoY % 114.77% -55.65% -23.64% -62.90% 21.89% 66.04% -
  Horiz. % 54.61% 25.43% 57.34% 75.09% 202.39% 166.04% 100.00%
DY 42.00 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 0.74 0.61 0.50 0.43 0.46 0.80 0.91 -3.39%
  YoY % 21.31% 22.00% 16.28% -6.52% -42.50% -12.09% -
  Horiz. % 81.32% 67.03% 54.95% 47.25% 50.55% 87.91% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 05/11/15 19/11/14 15/11/13 06/11/12 25/11/11 19/11/10 05/11/09 -
Price 0.3000 0.3300 0.2750 0.3100 0.3100 0.4200 0.4300 -
P/RPS 9.81 11.52 9.96 8.09 4.12 4.41 5.39 10.49%
  YoY % -14.84% 15.66% 23.11% 96.36% -6.58% -18.18% -
  Horiz. % 182.00% 213.73% 184.79% 150.09% 76.44% 81.82% 100.00%
P/EPS 37.50 66.00 30.90 23.48 9.01 10.53 17.06 14.02%
  YoY % -43.18% 113.59% 31.60% 160.60% -14.43% -38.28% -
  Horiz. % 219.81% 386.87% 181.13% 137.63% 52.81% 61.72% 100.00%
EY 2.67 1.52 3.24 4.26 11.10 9.50 5.86 -12.27%
  YoY % 75.66% -53.09% -23.94% -61.62% 16.84% 62.12% -
  Horiz. % 45.56% 25.94% 55.29% 72.70% 189.42% 162.12% 100.00%
DY 35.00 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 0.88 0.60 0.52 0.44 0.49 0.82 0.91 -0.56%
  YoY % 46.67% 15.38% 18.18% -10.20% -40.24% -9.89% -
  Horiz. % 96.70% 65.93% 57.14% 48.35% 53.85% 90.11% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers