[RCECAP] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 1.03%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 235,536 255,611 253,362 253,730 267,932 215,400 209,878 8.01%
PBT 134,960 109,989 106,636 99,866 99,836 92,335 90,368 30.75%
Tax -40,416 -28,895 -28,868 -24,972 -25,704 -25,780 -26,312 33.23%
NP 94,544 81,094 77,768 74,894 74,132 66,555 64,056 29.72%
-
NP to SH 94,544 81,094 77,768 74,894 74,132 66,555 64,056 29.72%
-
Tax Rate 29.95% 26.27% 27.07% 25.01% 25.75% 27.92% 29.12% -
Total Cost 140,992 174,517 175,594 178,836 193,800 148,845 145,822 -2.22%
-
Net Worth 383,498 408,495 373,884 343,751 319,534 298,325 277,165 24.24%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 13,238 - - - 7,102 - -
Div Payout % - 16.32% - - - 10.67% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 383,498 408,495 373,884 343,751 319,534 298,325 277,165 24.24%
NOSH 782,649 756,473 747,769 731,386 710,076 710,298 710,680 6.66%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 40.14% 31.73% 30.69% 29.52% 27.67% 30.90% 30.52% -
ROE 24.65% 19.85% 20.80% 21.79% 23.20% 22.31% 23.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.09 33.79 33.88 34.69 37.73 30.33 29.53 1.26%
EPS 12.08 10.72 10.40 10.24 10.44 9.37 9.01 21.65%
DPS 0.00 1.75 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.49 0.54 0.50 0.47 0.45 0.42 0.39 16.48%
Adjusted Per Share Value based on latest NOSH - 750,555
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.87 17.22 17.07 17.09 18.05 14.51 14.14 8.02%
EPS 6.37 5.46 5.24 5.05 4.99 4.48 4.32 29.64%
DPS 0.00 0.89 0.00 0.00 0.00 0.48 0.00 -
NAPS 0.2584 0.2752 0.2519 0.2316 0.2153 0.201 0.1867 24.26%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.41 0.44 0.44 0.43 0.39 0.25 0.24 -
P/RPS 1.36 1.30 1.30 1.24 1.03 0.82 0.81 41.39%
P/EPS 3.39 4.10 4.23 4.20 3.74 2.67 2.66 17.59%
EY 29.46 24.36 23.64 23.81 26.77 37.48 37.56 -14.98%
DY 0.00 3.98 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.84 0.81 0.88 0.91 0.87 0.60 0.62 22.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 13/08/10 26/05/10 10/02/10 05/11/09 07/08/09 27/05/09 25/02/09 -
Price 0.42 0.38 0.45 0.43 0.43 0.35 0.24 -
P/RPS 1.40 1.12 1.33 1.24 1.14 1.15 0.81 44.16%
P/EPS 3.48 3.54 4.33 4.20 4.12 3.74 2.66 19.67%
EY 28.76 28.21 23.11 23.81 24.28 26.77 37.56 -16.34%
DY 0.00 4.61 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.86 0.70 0.90 0.91 0.96 0.83 0.62 24.45%

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