[RCECAP] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
10-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -55.7%
YoY- 85.74%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 223,331 166,077 108,095 51,935 162,386 118,084 76,532 104.07%
PBT 101,490 72,635 48,933 23,430 54,183 43,082 26,242 146.18%
Tax -22,541 -14,931 -13,003 -5,902 -14,612 -10,427 -6,590 126.84%
NP 78,949 57,704 35,930 17,528 39,571 32,655 19,652 152.49%
-
NP to SH 78,949 57,704 35,930 17,528 39,571 32,655 19,652 152.49%
-
Tax Rate 22.21% 20.56% 26.57% 25.19% 26.97% 24.20% 25.11% -
Total Cost 144,382 108,373 72,165 34,407 122,815 85,429 56,880 85.97%
-
Net Worth 432,371 407,477 384,731 376,527 449,670 448,205 433,875 -0.23%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 9,901 - - - 179,868 134,461 133,990 -82.36%
Div Payout % 12.54% - - - 454.55% 411.76% 681.82% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 432,371 407,477 384,731 376,527 449,670 448,205 433,875 -0.23%
NOSH 330,054 328,610 326,043 324,592 1,284,772 1,280,588 1,276,103 -59.37%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 35.35% 34.75% 33.24% 33.75% 24.37% 27.65% 25.68% -
ROE 18.26% 14.16% 9.34% 4.66% 8.80% 7.29% 4.53% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 67.66 50.54 33.15 16.00 12.64 9.22 6.00 402.12%
EPS 23.92 17.56 11.02 5.40 3.08 2.55 1.54 521.49%
DPS 3.00 0.00 0.00 0.00 14.00 10.50 10.50 -56.58%
NAPS 1.31 1.24 1.18 1.16 0.35 0.35 0.34 145.56%
Adjusted Per Share Value based on latest NOSH - 324,592
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 15.07 11.20 7.29 3.50 10.95 7.97 5.16 104.18%
EPS 5.33 3.89 2.42 1.18 2.67 2.20 1.33 152.08%
DPS 0.67 0.00 0.00 0.00 12.13 9.07 9.04 -82.32%
NAPS 0.2917 0.2749 0.2595 0.254 0.3034 0.3024 0.2927 -0.22%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.78 1.36 1.31 0.705 0.285 0.27 0.25 -
P/RPS 2.63 2.69 3.95 4.41 2.25 2.93 4.17 -26.43%
P/EPS 7.44 7.74 11.89 13.06 9.25 10.59 16.23 -40.51%
EY 13.44 12.91 8.41 7.66 10.81 9.44 6.16 68.14%
DY 1.69 0.00 0.00 0.00 49.12 38.89 42.00 -88.23%
P/NAPS 1.36 1.10 1.11 0.61 0.81 0.77 0.74 49.98%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 15/02/17 03/11/16 10/08/16 26/05/16 03/02/16 05/11/15 -
Price 1.83 1.51 1.23 0.78 0.75 0.255 0.30 -
P/RPS 2.70 2.99 3.71 4.87 5.93 2.77 5.00 -33.66%
P/EPS 7.65 8.60 11.16 14.44 24.35 10.00 19.48 -46.34%
EY 13.07 11.63 8.96 6.92 4.11 10.00 5.13 86.43%
DY 1.64 0.00 0.00 0.00 18.67 41.18 35.00 -86.97%
P/NAPS 1.40 1.22 1.04 0.67 2.14 0.73 0.88 36.24%

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