[RCECAP] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -0.06%
YoY- -20.17%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 209,878 203,480 188,452 131,938 127,770 125,108 112,220 51.50%
PBT 90,368 73,214 68,296 66,761 63,898 59,200 54,424 40.00%
Tax -26,312 -13,510 -14,008 -16,172 -13,281 -13,328 -14,480 48.64%
NP 64,056 59,704 54,288 50,589 50,617 45,872 39,944 36.80%
-
NP to SH 64,056 59,704 54,288 50,589 50,617 45,872 39,944 36.80%
-
Tax Rate 29.12% 18.45% 20.51% 24.22% 20.78% 22.51% 26.61% -
Total Cost 145,822 143,776 134,164 81,349 77,153 79,236 72,276 59.32%
-
Net Worth 277,165 262,357 248,701 206,749 194,018 180,903 173,949 36.22%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 6,460 - - - -
Div Payout % - - - 12.77% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 277,165 262,357 248,701 206,749 194,018 180,903 173,949 36.22%
NOSH 710,680 709,073 710,575 646,091 646,729 646,084 644,258 6.72%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 30.52% 29.34% 28.81% 38.34% 39.62% 36.67% 35.59% -
ROE 23.11% 22.76% 21.83% 24.47% 26.09% 25.36% 22.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 29.53 28.70 26.52 20.42 19.76 19.36 17.42 41.94%
EPS 9.01 8.42 7.64 7.83 7.83 7.10 6.20 28.15%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.35 0.32 0.30 0.28 0.27 27.63%
Adjusted Per Share Value based on latest NOSH - 647,538
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.32 27.46 25.43 17.80 17.24 16.88 15.14 51.52%
EPS 8.64 8.06 7.33 6.83 6.83 6.19 5.39 36.77%
DPS 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
NAPS 0.374 0.354 0.3356 0.279 0.2618 0.2441 0.2347 36.23%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.24 0.27 0.34 0.35 0.56 0.61 0.65 -
P/RPS 0.81 0.94 1.28 1.71 2.83 3.15 3.73 -63.70%
P/EPS 2.66 3.21 4.45 4.47 7.16 8.59 10.48 -59.74%
EY 37.56 31.19 22.47 22.37 13.98 11.64 9.54 148.30%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.62 0.73 0.97 1.09 1.87 2.18 2.41 -59.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 07/11/08 27/08/08 26/05/08 27/02/08 23/11/07 17/08/07 -
Price 0.24 0.24 0.31 0.41 0.39 0.57 0.47 -
P/RPS 0.81 0.84 1.17 2.01 1.97 2.94 2.70 -55.02%
P/EPS 2.66 2.85 4.06 5.24 4.98 8.03 7.58 -50.09%
EY 37.56 35.08 24.65 19.10 20.07 12.46 13.19 100.26%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.89 1.28 1.30 2.04 1.74 -49.58%

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