[RCECAP] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -79.36%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 293,459 218,495 140,640 64,719 282,609 209,616 137,114 66.00%
PBT 167,223 121,423 74,744 30,586 148,900 111,055 70,080 78.47%
Tax -42,590 -30,851 -18,928 -7,762 -38,319 -28,798 -18,803 72.38%
NP 124,633 90,572 55,816 22,824 110,581 82,257 51,277 80.67%
-
NP to SH 124,633 90,572 55,816 22,824 110,581 82,257 51,277 80.67%
-
Tax Rate 25.47% 25.41% 25.32% 25.38% 25.73% 25.93% 26.83% -
Total Cost 168,826 127,923 84,824 41,895 172,028 127,359 85,837 56.91%
-
Net Worth 770,987 732,700 715,551 674,056 673,303 637,275 625,085 14.99%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 46,617 21,444 21,359 - 38,574 17,317 17,363 93.05%
Div Payout % 37.40% 23.68% 38.27% - 34.88% 21.05% 33.86% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 770,987 732,700 715,551 674,056 673,303 637,275 625,085 14.99%
NOSH 382,655 380,098 379,661 376,835 372,938 346,345 368,854 2.47%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 42.47% 41.45% 39.69% 35.27% 39.13% 39.24% 37.40% -
ROE 16.17% 12.36% 7.80% 3.39% 16.42% 12.91% 8.20% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 81.83 61.13 39.51 18.43 80.59 60.52 39.48 62.49%
EPS 35.03 25.52 15.79 6.50 31.83 23.75 14.86 77.03%
DPS 13.00 6.00 6.00 0.00 11.00 5.00 5.00 88.97%
NAPS 2.15 2.05 2.01 1.92 1.92 1.84 1.80 12.56%
Adjusted Per Share Value based on latest NOSH - 376,835
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 39.60 29.48 18.98 8.73 38.14 28.29 18.50 66.01%
EPS 16.82 12.22 7.53 3.08 14.92 11.10 6.92 80.68%
DPS 6.29 2.89 2.88 0.00 5.21 2.34 2.34 93.20%
NAPS 1.0404 0.9887 0.9656 0.9096 0.9086 0.8599 0.8435 14.99%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.60 2.75 1.90 1.90 1.49 1.65 1.55 -
P/RPS 3.18 4.50 4.81 10.31 1.85 2.73 3.93 -13.15%
P/EPS 7.48 10.85 12.12 29.23 4.73 6.95 10.50 -20.21%
EY 13.37 9.21 8.25 3.42 21.16 14.39 9.53 25.29%
DY 5.00 2.18 3.16 0.00 7.38 3.03 3.23 33.78%
P/NAPS 1.21 1.34 0.95 0.99 0.78 0.90 0.86 25.53%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 09/02/21 10/11/20 18/08/20 16/06/20 18/02/20 11/11/19 -
Price 2.73 2.51 1.94 1.95 1.81 1.69 1.57 -
P/RPS 3.34 4.11 4.91 10.58 2.25 2.79 3.98 -11.02%
P/EPS 7.85 9.90 12.37 29.99 5.74 7.12 10.63 -18.28%
EY 12.73 10.10 8.08 3.33 17.42 14.05 9.40 22.38%
DY 4.76 2.39 3.09 0.00 6.08 2.96 3.18 30.82%
P/NAPS 1.27 1.22 0.97 1.02 0.94 0.92 0.87 28.65%

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