[RCECAP] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 7.31%
YoY- 35.91%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 215,400 209,878 203,480 188,452 131,938 127,770 125,108 43.60%
PBT 92,335 90,368 73,214 68,296 66,761 63,898 59,200 34.45%
Tax -25,780 -26,312 -13,510 -14,008 -16,172 -13,281 -13,328 55.18%
NP 66,555 64,056 59,704 54,288 50,589 50,617 45,872 28.13%
-
NP to SH 66,555 64,056 59,704 54,288 50,589 50,617 45,872 28.13%
-
Tax Rate 27.92% 29.12% 18.45% 20.51% 24.22% 20.78% 22.51% -
Total Cost 148,845 145,822 143,776 134,164 81,349 77,153 79,236 52.18%
-
Net Worth 298,325 277,165 262,357 248,701 206,749 194,018 180,903 39.53%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 7,102 - - - 6,460 - - -
Div Payout % 10.67% - - - 12.77% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 298,325 277,165 262,357 248,701 206,749 194,018 180,903 39.53%
NOSH 710,298 710,680 709,073 710,575 646,091 646,729 646,084 6.51%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 30.90% 30.52% 29.34% 28.81% 38.34% 39.62% 36.67% -
ROE 22.31% 23.11% 22.76% 21.83% 24.47% 26.09% 25.36% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 30.33 29.53 28.70 26.52 20.42 19.76 19.36 34.85%
EPS 9.37 9.01 8.42 7.64 7.83 7.83 7.10 20.29%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.42 0.39 0.37 0.35 0.32 0.30 0.28 31.00%
Adjusted Per Share Value based on latest NOSH - 710,575
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 29.07 28.32 27.46 25.43 17.80 17.24 16.88 43.62%
EPS 8.98 8.64 8.06 7.33 6.83 6.83 6.19 28.12%
DPS 0.96 0.00 0.00 0.00 0.87 0.00 0.00 -
NAPS 0.4026 0.374 0.354 0.3356 0.279 0.2618 0.2441 39.55%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.24 0.27 0.34 0.35 0.56 0.61 -
P/RPS 0.82 0.81 0.94 1.28 1.71 2.83 3.15 -59.19%
P/EPS 2.67 2.66 3.21 4.45 4.47 7.16 8.59 -54.08%
EY 37.48 37.56 31.19 22.47 22.37 13.98 11.64 117.89%
DY 4.00 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.60 0.62 0.73 0.97 1.09 1.87 2.18 -57.65%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 07/11/08 27/08/08 26/05/08 27/02/08 23/11/07 -
Price 0.35 0.24 0.24 0.31 0.41 0.39 0.57 -
P/RPS 1.15 0.81 0.84 1.17 2.01 1.97 2.94 -46.48%
P/EPS 3.74 2.66 2.85 4.06 5.24 4.98 8.03 -39.88%
EY 26.77 37.56 35.08 24.65 19.10 20.07 12.46 66.42%
DY 2.86 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.83 0.62 0.65 0.89 1.28 1.30 2.04 -45.06%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment