[RCECAP] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 1.23%
YoY- 12.21%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 318,838 310,644 299,457 299,670 295,714 312,140 293,459 5.68%
PBT 182,902 171,548 177,231 181,072 178,906 189,000 167,223 6.15%
Tax -45,364 -42,640 -44,062 -45,562 -45,042 -47,452 -42,590 4.29%
NP 137,538 128,908 133,169 135,509 133,864 141,548 124,633 6.78%
-
NP to SH 137,538 128,908 133,169 135,509 133,864 141,548 124,633 6.78%
-
Tax Rate 24.80% 24.86% 24.86% 25.16% 25.18% 25.11% 25.47% -
Total Cost 181,300 181,736 166,288 164,161 161,850 170,592 168,826 4.86%
-
Net Worth 908,025 878,324 870,773 840,185 822,472 786,700 770,987 11.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 336,848 - 80,491 34,094 50,949 - 46,617 273.31%
Div Payout % 244.91% - 60.44% 25.16% 38.06% - 37.40% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 908,025 878,324 870,773 840,185 822,472 786,700 770,987 11.51%
NOSH 740,596 740,388 739,987 388,470 387,177 384,130 382,655 55.24%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 43.14% 41.50% 44.47% 45.22% 45.27% 45.35% 42.47% -
ROE 15.15% 14.68% 15.29% 16.13% 16.28% 17.99% 16.17% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 43.54 42.44 40.92 82.03 81.26 86.50 81.83 -34.31%
EPS 18.78 17.60 18.25 37.29 36.94 39.24 35.03 -33.98%
DPS 46.00 0.00 11.00 9.33 14.00 0.00 13.00 132.02%
NAPS 1.24 1.20 1.19 2.30 2.26 2.18 2.15 -30.68%
Adjusted Per Share Value based on latest NOSH - 388,470
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.51 20.96 20.20 20.22 19.95 21.06 19.80 5.67%
EPS 9.28 8.70 8.98 9.14 9.03 9.55 8.41 6.77%
DPS 22.72 0.00 5.43 2.30 3.44 0.00 3.14 273.64%
NAPS 0.6126 0.5925 0.5874 0.5668 0.5549 0.5307 0.5201 11.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.60 1.67 1.85 3.77 3.24 2.86 2.60 -
P/RPS 3.67 3.93 4.52 4.60 3.99 3.31 3.18 10.01%
P/EPS 8.52 9.48 10.17 10.16 8.81 7.29 7.48 9.05%
EY 11.74 10.55 9.84 9.84 11.35 13.71 13.37 -8.29%
DY 28.75 0.00 5.95 2.48 4.32 0.00 5.00 220.61%
P/NAPS 1.29 1.39 1.55 1.64 1.43 1.31 1.21 4.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 11/08/22 30/05/22 24/02/22 09/11/21 12/08/21 25/05/21 -
Price 1.77 1.66 1.76 1.66 3.79 2.73 2.73 -
P/RPS 4.07 3.91 4.30 2.02 4.66 3.16 3.34 14.07%
P/EPS 9.42 9.43 9.67 4.47 10.30 6.96 7.85 12.91%
EY 10.61 10.61 10.34 22.35 9.71 14.37 12.73 -11.42%
DY 25.99 0.00 6.25 5.62 3.69 0.00 4.76 209.75%
P/NAPS 1.43 1.38 1.48 0.72 1.68 1.25 1.27 8.22%

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