[RCECAP] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -74.75%
YoY- 3.97%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 282,609 209,616 137,114 66,938 262,570 195,175 128,199 69.30%
PBT 148,900 111,055 70,080 33,285 131,089 97,841 62,366 78.53%
Tax -38,319 -28,798 -18,803 -9,166 -35,556 -26,035 -15,715 81.06%
NP 110,581 82,257 51,277 24,119 95,533 71,806 46,651 77.68%
-
NP to SH 110,581 82,257 51,277 24,119 95,533 71,806 46,651 77.68%
-
Tax Rate 25.73% 25.93% 26.83% 27.54% 27.12% 26.61% 25.20% -
Total Cost 172,028 127,359 85,837 42,819 167,037 123,369 81,548 64.40%
-
Net Worth 673,303 637,275 625,085 610,479 584,402 559,810 544,014 15.25%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 38,574 17,317 17,363 - 30,758 13,653 13,600 100.24%
Div Payout % 34.88% 21.05% 33.86% - 32.20% 19.02% 29.15% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 673,303 637,275 625,085 610,479 584,402 559,810 544,014 15.25%
NOSH 372,938 346,345 368,854 364,393 360,555 359,487 358,584 2.64%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 39.13% 39.24% 37.40% 36.03% 36.38% 36.79% 36.39% -
ROE 16.42% 12.91% 8.20% 3.95% 16.35% 12.83% 8.58% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 80.59 60.52 39.48 19.52 76.83 57.18 37.70 65.86%
EPS 31.83 23.75 14.86 7.03 28.02 21.08 13.71 75.24%
DPS 11.00 5.00 5.00 0.00 9.00 4.00 4.00 96.16%
NAPS 1.92 1.84 1.80 1.78 1.71 1.64 1.60 12.91%
Adjusted Per Share Value based on latest NOSH - 364,393
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 38.14 28.29 18.50 9.03 35.43 26.34 17.30 69.30%
EPS 14.92 11.10 6.92 3.25 12.89 9.69 6.30 77.57%
DPS 5.21 2.34 2.34 0.00 4.15 1.84 1.84 100.01%
NAPS 0.9086 0.8599 0.8435 0.8238 0.7886 0.7554 0.7341 15.26%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.49 1.65 1.55 1.62 1.63 1.47 1.63 -
P/RPS 1.85 2.73 3.93 8.30 2.12 2.57 4.32 -43.15%
P/EPS 4.73 6.95 10.50 23.04 5.83 6.99 11.88 -45.84%
EY 21.16 14.39 9.53 4.34 17.15 14.31 8.42 84.73%
DY 7.38 3.03 3.23 0.00 5.52 2.72 2.45 108.43%
P/NAPS 0.78 0.90 0.86 0.91 0.95 0.90 1.02 -16.36%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 16/06/20 18/02/20 11/11/19 21/08/19 28/05/19 26/02/19 14/11/18 -
Price 1.81 1.69 1.57 1.60 1.63 1.65 1.54 -
P/RPS 2.25 2.79 3.98 8.20 2.12 2.89 4.08 -32.72%
P/EPS 5.74 7.12 10.63 22.75 5.83 7.84 11.22 -36.00%
EY 17.42 14.05 9.40 4.40 17.15 12.75 8.91 56.29%
DY 6.08 2.96 3.18 0.00 5.52 2.42 2.60 76.08%
P/NAPS 0.94 0.92 0.87 0.90 0.95 1.01 0.96 -1.39%

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