[RCECAP] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 7.29%
YoY- 26.55%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 253,730 267,932 215,400 209,878 203,480 188,452 131,938 54.58%
PBT 99,866 99,836 92,335 90,368 73,214 68,296 66,761 30.76%
Tax -24,972 -25,704 -25,780 -26,312 -13,510 -14,008 -16,172 33.56%
NP 74,894 74,132 66,555 64,056 59,704 54,288 50,589 29.86%
-
NP to SH 74,894 74,132 66,555 64,056 59,704 54,288 50,589 29.86%
-
Tax Rate 25.01% 25.75% 27.92% 29.12% 18.45% 20.51% 24.22% -
Total Cost 178,836 193,800 148,845 145,822 143,776 134,164 81,349 68.98%
-
Net Worth 343,751 319,534 298,325 277,165 262,357 248,701 206,749 40.30%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 7,102 - - - 6,460 -
Div Payout % - - 10.67% - - - 12.77% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 343,751 319,534 298,325 277,165 262,357 248,701 206,749 40.30%
NOSH 731,386 710,076 710,298 710,680 709,073 710,575 646,091 8.60%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 29.52% 27.67% 30.90% 30.52% 29.34% 28.81% 38.34% -
ROE 21.79% 23.20% 22.31% 23.11% 22.76% 21.83% 24.47% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 34.69 37.73 30.33 29.53 28.70 26.52 20.42 42.32%
EPS 10.24 10.44 9.37 9.01 8.42 7.64 7.83 19.56%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.47 0.45 0.42 0.39 0.37 0.35 0.32 29.18%
Adjusted Per Share Value based on latest NOSH - 710,546
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 34.24 36.15 29.07 28.32 27.46 25.43 17.80 54.60%
EPS 10.11 10.00 8.98 8.64 8.06 7.33 6.83 29.85%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.87 -
NAPS 0.4639 0.4312 0.4026 0.374 0.354 0.3356 0.279 40.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.43 0.39 0.25 0.24 0.27 0.34 0.35 -
P/RPS 1.24 1.03 0.82 0.81 0.94 1.28 1.71 -19.26%
P/EPS 4.20 3.74 2.67 2.66 3.21 4.45 4.47 -4.06%
EY 23.81 26.77 37.48 37.56 31.19 22.47 22.37 4.24%
DY 0.00 0.00 4.00 0.00 0.00 0.00 2.86 -
P/NAPS 0.91 0.87 0.60 0.62 0.73 0.97 1.09 -11.32%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 07/08/09 27/05/09 25/02/09 07/11/08 27/08/08 26/05/08 -
Price 0.43 0.43 0.35 0.24 0.24 0.31 0.41 -
P/RPS 1.24 1.14 1.15 0.81 0.84 1.17 2.01 -27.51%
P/EPS 4.20 4.12 3.74 2.66 2.85 4.06 5.24 -13.70%
EY 23.81 24.28 26.77 37.56 35.08 24.65 19.10 15.81%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.44 -
P/NAPS 0.91 0.96 0.83 0.62 0.65 0.89 1.28 -20.32%

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