Highlights

[RCECAP] YoY Quarter Result on 2014-03-31 [#4]

Stock [RCECAP]: RCE CAPITAL BHD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     173.94%    YoY -     152.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 57,254 44,302 34,884 29,951 33,687 49,189 58,899 -0.47%
  YoY % 29.24% 27.00% 16.47% -11.09% -31.52% -16.49% -
  Horiz. % 97.21% 75.22% 59.23% 50.85% 57.19% 83.51% 100.00%
PBT 28,855 11,101 15,963 18,584 -22,176 22,928 22,659 4.11%
  YoY % 159.93% -30.46% -14.10% 183.80% -196.72% 1.19% -
  Horiz. % 127.34% 48.99% 70.45% 82.02% -97.87% 101.19% 100.00%
Tax -7,610 -4,185 -4,799 -3,564 -6,344 -6,457 -6,056 3.88%
  YoY % -81.84% 12.79% -34.65% 43.82% 1.75% -6.62% -
  Horiz. % 125.66% 69.11% 79.24% 58.85% 104.76% 106.62% 100.00%
NP 21,245 6,916 11,164 15,020 -28,520 16,471 16,603 4.19%
  YoY % 207.19% -38.05% -25.67% 152.66% -273.15% -0.80% -
  Horiz. % 127.96% 41.66% 67.24% 90.47% -171.78% 99.20% 100.00%
NP to SH 21,245 6,916 11,164 15,020 -28,520 16,471 16,603 4.19%
  YoY % 207.19% -38.05% -25.67% 152.66% -273.15% -0.80% -
  Horiz. % 127.96% 41.66% 67.24% 90.47% -171.78% 99.20% 100.00%
Tax Rate 26.37 % 37.70 % 30.06 % 19.18 % - % 28.16 % 26.73 % -0.23%
  YoY % -30.05% 25.42% 56.73% 0.00% 0.00% 5.35% -
  Horiz. % 98.65% 141.04% 112.46% 71.75% 0.00% 105.35% 100.00%
Total Cost 36,009 37,386 23,720 14,931 62,207 32,718 42,296 -2.64%
  YoY % -3.68% 57.61% 58.86% -76.00% 90.13% -22.65% -
  Horiz. % 85.14% 88.39% 56.08% 35.30% 147.08% 77.35% 100.00%
Net Worth 438,282 456,716 564,616 640,387 657,251 530,818 446,401 -0.31%
  YoY % -4.04% -19.11% -11.83% -2.57% 23.82% 18.91% -
  Horiz. % 98.18% 102.31% 126.48% 143.46% 147.23% 118.91% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 10,037 45,671 19,248 17,465 17,604 11,709 11,747 -2.59%
  YoY % -78.02% 137.28% 10.21% -0.79% 50.35% -0.32% -
  Horiz. % 85.44% 388.78% 163.85% 148.67% 149.86% 99.68% 100.00%
Div Payout % 47.24 % 660.38 % 172.41 % 116.28 % - % 71.09 % 70.75 % -6.50%
  YoY % -92.85% 283.03% 48.27% 0.00% 0.00% 0.48% -
  Horiz. % 66.77% 933.40% 243.69% 164.35% 0.00% 100.48% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 438,282 456,716 564,616 640,387 657,251 530,818 446,401 -0.31%
  YoY % -4.04% -19.11% -11.83% -2.57% 23.82% 18.91% -
  Horiz. % 98.18% 102.31% 126.48% 143.46% 147.23% 118.91% 100.00%
NOSH 334,566 1,304,905 1,283,218 1,164,341 1,173,662 780,616 783,160 -13.20%
  YoY % -74.36% 1.69% 10.21% -0.79% 50.35% -0.32% -
  Horiz. % 42.72% 166.62% 163.85% 148.67% 149.86% 99.68% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 37.11 % 15.61 % 32.00 % 50.15 % -84.66 % 33.49 % 28.19 % 4.68%
  YoY % 137.73% -51.22% -36.19% 159.24% -352.79% 18.80% -
  Horiz. % 131.64% 55.37% 113.52% 177.90% -300.32% 118.80% 100.00%
ROE 4.85 % 1.51 % 1.98 % 2.35 % -4.34 % 3.10 % 3.72 % 4.52%
  YoY % 221.19% -23.74% -15.74% 154.15% -240.00% -16.67% -
  Horiz. % 130.38% 40.59% 53.23% 63.17% -116.67% 83.33% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.11 3.40 2.72 2.57 2.87 6.30 7.52 14.67%
  YoY % 403.24% 25.00% 5.84% -10.45% -54.44% -16.22% -
  Horiz. % 227.53% 45.21% 36.17% 34.18% 38.16% 83.78% 100.00%
EPS 6.35 0.53 0.87 1.29 -2.43 2.11 2.12 20.04%
  YoY % 1,098.11% -39.08% -32.56% 153.09% -215.17% -0.47% -
  Horiz. % 299.53% 25.00% 41.04% 60.85% -114.62% 99.53% 100.00%
DPS 3.00 3.50 1.50 1.50 1.50 1.50 1.50 12.23%
  YoY % -14.29% 133.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 233.33% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.3100 0.3500 0.4400 0.5500 0.5600 0.6800 0.5700 14.86%
  YoY % 274.29% -20.45% -20.00% -1.79% -17.65% 19.30% -
  Horiz. % 229.82% 61.40% 77.19% 96.49% 98.25% 119.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 372,938
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.35 11.88 9.35 8.03 9.03 13.19 15.79 -0.47%
  YoY % 29.21% 27.06% 16.44% -11.07% -31.54% -16.47% -
  Horiz. % 97.21% 75.24% 59.21% 50.85% 57.19% 83.53% 100.00%
EPS 5.70 1.85 2.99 4.03 -7.65 4.42 4.45 4.21%
  YoY % 208.11% -38.13% -25.81% 152.68% -273.08% -0.67% -
  Horiz. % 128.09% 41.57% 67.19% 90.56% -171.91% 99.33% 100.00%
DPS 2.69 12.25 5.16 4.68 4.72 3.14 3.15 -2.59%
  YoY % -78.04% 137.40% 10.26% -0.85% 50.32% -0.32% -
  Horiz. % 85.40% 388.89% 163.81% 148.57% 149.84% 99.68% 100.00%
NAPS 1.1752 1.2246 1.5140 1.7171 1.7624 1.4233 1.1970 -0.31%
  YoY % -4.03% -19.11% -11.83% -2.57% 23.82% 18.91% -
  Horiz. % 98.18% 102.31% 126.48% 143.45% 147.23% 118.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.7800 0.2850 0.3150 0.2800 0.2700 0.3200 0.3600 -
P/RPS 10.40 8.39 11.59 10.88 9.41 5.08 4.79 13.78%
  YoY % 23.96% -27.61% 6.53% 15.62% 85.24% 6.05% -
  Horiz. % 217.12% 175.16% 241.96% 227.14% 196.45% 106.05% 100.00%
P/EPS 28.03 53.77 36.21 21.71 -11.11 15.17 16.98 8.70%
  YoY % -47.87% 48.49% 66.79% 295.41% -173.24% -10.66% -
  Horiz. % 165.08% 316.67% 213.25% 127.86% -65.43% 89.34% 100.00%
EY 3.57 1.86 2.76 4.61 -9.00 6.59 5.89 -8.00%
  YoY % 91.94% -32.61% -40.13% 151.22% -236.57% 11.88% -
  Horiz. % 60.61% 31.58% 46.86% 78.27% -152.80% 111.88% 100.00%
DY 1.69 12.28 4.76 5.36 5.56 4.69 4.17 -13.96%
  YoY % -86.24% 157.98% -11.19% -3.60% 18.55% 12.47% -
  Horiz. % 40.53% 294.48% 114.15% 128.54% 133.33% 112.47% 100.00%
P/NAPS 1.36 0.81 0.72 0.51 0.48 0.47 0.63 13.67%
  YoY % 67.90% 12.50% 41.18% 6.25% 2.13% -25.40% -
  Horiz. % 215.87% 128.57% 114.29% 80.95% 76.19% 74.60% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 26/05/16 25/05/15 21/05/14 27/05/13 28/05/12 25/05/11 -
Price 1.8300 0.7500 0.3350 0.3200 0.3100 0.3100 0.3400 -
P/RPS 10.69 22.09 12.32 12.44 10.80 4.92 4.52 15.41%
  YoY % -51.61% 79.30% -0.96% 15.19% 119.51% 8.85% -
  Horiz. % 236.50% 488.72% 272.57% 275.22% 238.94% 108.85% 100.00%
P/EPS 28.82 141.51 38.51 24.81 -12.76 14.69 16.04 10.25%
  YoY % -79.63% 267.46% 55.22% 294.44% -186.86% -8.42% -
  Horiz. % 179.68% 882.23% 240.09% 154.68% -79.55% 91.58% 100.00%
EY 3.47 0.71 2.60 4.03 -7.84 6.81 6.24 -9.31%
  YoY % 388.73% -72.69% -35.48% 151.40% -215.12% 9.13% -
  Horiz. % 55.61% 11.38% 41.67% 64.58% -125.64% 109.13% 100.00%
DY 1.64 4.67 4.48 4.69 4.84 4.84 4.41 -15.19%
  YoY % -64.88% 4.24% -4.48% -3.10% 0.00% 9.75% -
  Horiz. % 37.19% 105.90% 101.59% 106.35% 109.75% 109.75% 100.00%
P/NAPS 1.40 2.14 0.76 0.58 0.55 0.46 0.60 15.15%
  YoY % -34.58% 181.58% 31.03% 5.45% 19.57% -23.33% -
  Horiz. % 233.33% 356.67% 126.67% 96.67% 91.67% 76.67% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

224  284  456  1245 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 GAMUDA-WE 0.14+0.02 
 ARMADA 0.18-0.005 
 VC 0.075+0.015 
 LAMBO-WB 0.01+0.005 
 JAKS 0.995-0.015 
 DSONIC-WA 0.48+0.01 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.110.00 
 LKL 0.26+0.03 

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
Partners & Brokers