[RCECAP] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -10.45%
YoY- -2.78%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 178,860 187,026 191,960 229,859 240,893 239,120 243,028 -18.40%
PBT 75,181 76,186 71,156 128,165 140,316 149,184 159,240 -39.22%
Tax -24,196 -18,514 -17,804 -26,810 -27,137 -28,968 -26,336 -5.46%
NP 50,985 57,672 53,352 101,355 113,178 120,216 132,904 -47.05%
-
NP to SH 50,985 57,672 53,352 101,355 113,178 120,216 132,904 -47.05%
-
Tax Rate 32.18% 24.30% 25.02% 20.92% 19.34% 19.42% 16.54% -
Total Cost 127,874 129,354 138,608 128,504 127,714 118,904 110,124 10.42%
-
Net Worth 680,325 820,536 0 532,211 516,345 493,073 476,890 26.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 11,739 - - - -
Div Payout % - - - 11.58% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 680,325 820,536 0 532,211 516,345 493,073 476,890 26.58%
NOSH 1,172,975 1,172,195 784,588 782,664 782,340 782,656 781,788 30.89%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.51% 30.84% 27.79% 44.09% 46.98% 50.27% 54.69% -
ROE 7.49% 7.03% 0.00% 19.04% 21.92% 24.38% 27.87% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.25 15.96 24.47 29.37 30.79 30.55 31.09 -37.66%
EPS 4.35 4.92 4.56 12.95 14.47 15.36 17.00 -59.52%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.58 0.70 0.00 0.68 0.66 0.63 0.61 -3.29%
Adjusted Per Share Value based on latest NOSH - 780,616
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.05 12.60 12.93 15.49 16.23 16.11 16.37 -18.39%
EPS 3.43 3.89 3.59 6.83 7.62 8.10 8.95 -47.08%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.4583 0.5528 0.00 0.3585 0.3478 0.3322 0.3213 26.57%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.30 0.31 0.32 0.32 0.29 0.35 -
P/RPS 1.84 1.88 1.27 1.09 1.04 0.95 1.13 38.20%
P/EPS 6.44 6.10 4.56 2.47 2.21 1.89 2.06 113.06%
EY 15.52 16.40 21.94 40.47 45.21 52.97 48.57 -53.09%
DY 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.00 0.47 0.48 0.46 0.57 -10.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 06/11/12 13/08/12 28/05/12 14/02/12 25/11/11 09/08/11 -
Price 0.245 0.31 0.32 0.31 0.34 0.31 0.30 -
P/RPS 1.61 1.94 1.31 1.06 1.10 1.01 0.97 39.97%
P/EPS 5.64 6.30 4.71 2.39 2.35 2.02 1.76 116.59%
EY 17.74 15.87 21.25 41.77 42.55 49.55 56.67 -53.73%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.00 0.46 0.52 0.49 0.49 -9.72%

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