[RCECAP] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
05-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 4.12%
YoY- 56.95%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 207,740 162,386 157,445 153,064 149,956 131,186 128,402 37.85%
PBT 93,720 54,183 57,442 52,484 49,536 45,729 39,688 77.42%
Tax -23,608 -14,612 -13,902 -13,180 -11,788 -9,524 -6,300 141.45%
NP 70,112 39,571 43,540 39,304 37,748 36,205 33,388 64.05%
-
NP to SH 70,112 39,571 43,540 39,304 37,748 26,816 20,869 124.48%
-
Tax Rate 25.19% 26.97% 24.20% 25.11% 23.80% 20.83% 15.87% -
Total Cost 137,628 122,815 113,905 113,760 112,208 94,981 95,014 28.04%
-
Net Worth 376,527 449,670 448,205 433,875 573,871 519,781 575,441 -24.64%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 179,868 179,282 267,981 - 17,719 - -
Div Payout % - 454.55% 411.76% 681.82% - 66.08% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 376,527 449,670 448,205 433,875 573,871 519,781 575,441 -24.64%
NOSH 324,592 1,284,772 1,280,588 1,276,103 1,275,270 1,181,321 1,150,882 -57.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 33.75% 24.37% 27.65% 25.68% 25.17% 27.60% 26.00% -
ROE 18.62% 8.80% 9.71% 9.06% 6.58% 5.16% 3.63% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 64.00 12.64 12.29 11.99 11.76 11.11 11.16 220.72%
EPS 21.60 3.08 3.40 3.08 2.96 2.27 1.81 423.00%
DPS 0.00 14.00 14.00 21.00 0.00 1.50 0.00 -
NAPS 1.16 0.35 0.35 0.34 0.45 0.44 0.50 75.34%
Adjusted Per Share Value based on latest NOSH - 1,276,874
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.03 21.91 21.25 20.65 20.24 17.70 17.33 37.82%
EPS 9.46 5.34 5.88 5.30 5.09 3.62 2.82 124.25%
DPS 0.00 24.27 24.19 36.16 0.00 2.39 0.00 -
NAPS 0.5081 0.6068 0.6048 0.5855 0.7744 0.7014 0.7765 -24.64%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.705 0.285 0.27 0.25 0.34 0.315 0.305 -
P/RPS 1.10 2.25 2.20 2.08 2.89 2.84 2.73 -45.47%
P/EPS 3.26 9.25 7.94 8.12 11.49 13.88 16.82 -66.54%
EY 30.64 10.81 12.59 12.32 8.71 7.21 5.95 198.50%
DY 0.00 49.12 51.85 84.00 0.00 4.76 0.00 -
P/NAPS 0.61 0.81 0.77 0.74 0.76 0.72 0.61 0.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 10/08/16 26/05/16 03/02/16 05/11/15 06/08/15 25/05/15 09/02/15 -
Price 0.78 0.75 0.255 0.30 0.34 0.335 0.31 -
P/RPS 1.22 5.93 2.07 2.50 2.89 3.02 2.78 -42.28%
P/EPS 3.61 24.35 7.50 9.74 11.49 14.76 17.10 -64.57%
EY 27.69 4.11 13.33 10.27 8.71 6.78 5.85 182.17%
DY 0.00 18.67 54.90 70.00 0.00 4.48 0.00 -
P/NAPS 0.67 2.14 0.73 0.88 0.76 0.76 0.62 5.31%

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