[RCECAP] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 4.28%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 280,916 267,016 235,536 255,611 253,362 253,730 267,932 3.19%
PBT 156,586 150,078 134,960 109,989 106,636 99,866 99,836 34.88%
Tax -39,714 -40,330 -40,416 -28,895 -28,868 -24,972 -25,704 33.54%
NP 116,872 109,748 94,544 81,094 77,768 74,894 74,132 35.34%
-
NP to SH 116,872 109,748 94,544 81,094 77,768 74,894 74,132 35.34%
-
Tax Rate 25.36% 26.87% 29.95% 26.27% 27.07% 25.01% 25.75% -
Total Cost 164,044 157,268 140,992 174,517 175,594 178,836 193,800 -10.49%
-
Net Worth 430,443 399,225 383,498 408,495 373,884 343,751 319,534 21.90%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 13,238 - - - -
Div Payout % - - - 16.32% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 430,443 399,225 383,498 408,495 373,884 343,751 319,534 21.90%
NOSH 782,624 782,795 782,649 756,473 747,769 731,386 710,076 6.68%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 41.60% 41.10% 40.14% 31.73% 30.69% 29.52% 27.67% -
ROE 27.15% 27.49% 24.65% 19.85% 20.80% 21.79% 23.20% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.89 34.11 30.09 33.79 33.88 34.69 37.73 -3.26%
EPS 14.93 14.02 12.08 10.72 10.40 10.24 10.44 26.84%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.55 0.51 0.49 0.54 0.50 0.47 0.45 14.27%
Adjusted Per Share Value based on latest NOSH - 782,405
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.91 36.03 31.78 34.49 34.19 34.24 36.15 3.21%
EPS 15.77 14.81 12.76 10.94 10.49 10.11 10.00 35.37%
DPS 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
NAPS 0.5808 0.5387 0.5175 0.5512 0.5045 0.4639 0.4312 21.89%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.36 0.41 0.41 0.44 0.44 0.43 0.39 -
P/RPS 1.00 1.20 1.36 1.30 1.30 1.24 1.03 -1.94%
P/EPS 2.41 2.92 3.39 4.10 4.23 4.20 3.74 -25.33%
EY 41.48 34.20 29.46 24.36 23.64 23.81 26.77 33.79%
DY 0.00 0.00 0.00 3.98 0.00 0.00 0.00 -
P/NAPS 0.65 0.80 0.84 0.81 0.88 0.91 0.87 -17.61%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 19/11/10 13/08/10 26/05/10 10/02/10 05/11/09 07/08/09 -
Price 0.35 0.42 0.42 0.38 0.45 0.43 0.43 -
P/RPS 0.98 1.23 1.40 1.12 1.33 1.24 1.14 -9.56%
P/EPS 2.34 3.00 3.48 3.54 4.33 4.20 4.12 -31.34%
EY 42.67 33.38 28.76 28.21 23.11 23.81 24.28 45.47%
DY 0.00 0.00 0.00 4.61 0.00 0.00 0.00 -
P/NAPS 0.64 0.82 0.86 0.70 0.90 0.91 0.96 -23.62%

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