[RCECAP] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
10-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 144.55%
YoY- 8.85%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 78,035 293,459 218,495 140,640 64,719 282,609 209,616 -48.28%
PBT 47,250 167,223 121,423 74,744 30,586 148,900 111,055 -43.46%
Tax -11,863 -42,590 -30,851 -18,928 -7,762 -38,319 -28,798 -44.66%
NP 35,387 124,633 90,572 55,816 22,824 110,581 82,257 -43.04%
-
NP to SH 35,387 124,633 90,572 55,816 22,824 110,581 82,257 -43.04%
-
Tax Rate 25.11% 25.47% 25.41% 25.32% 25.38% 25.73% 25.93% -
Total Cost 42,648 168,826 127,923 84,824 41,895 172,028 127,359 -51.81%
-
Net Worth 786,700 770,987 732,700 715,551 674,056 673,303 637,275 15.09%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 46,617 21,444 21,359 - 38,574 17,317 -
Div Payout % - 37.40% 23.68% 38.27% - 34.88% 21.05% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 786,700 770,987 732,700 715,551 674,056 673,303 637,275 15.09%
NOSH 384,130 382,655 380,098 379,661 376,835 372,938 346,345 7.15%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 45.35% 42.47% 41.45% 39.69% 35.27% 39.13% 39.24% -
ROE 4.50% 16.17% 12.36% 7.80% 3.39% 16.42% 12.91% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.62 81.83 61.13 39.51 18.43 80.59 60.52 -49.68%
EPS 9.81 35.03 25.52 15.79 6.50 31.83 23.75 -44.56%
DPS 0.00 13.00 6.00 6.00 0.00 11.00 5.00 -
NAPS 2.18 2.15 2.05 2.01 1.92 1.92 1.84 11.97%
Adjusted Per Share Value based on latest NOSH - 379,661
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.53 39.60 29.48 18.98 8.73 38.14 28.29 -48.28%
EPS 4.78 16.82 12.22 7.53 3.08 14.92 11.10 -43.00%
DPS 0.00 6.29 2.89 2.88 0.00 5.21 2.34 -
NAPS 1.0616 1.0404 0.9887 0.9656 0.9096 0.9086 0.8599 15.09%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.86 2.60 2.75 1.90 1.90 1.49 1.65 -
P/RPS 13.23 3.18 4.50 4.81 10.31 1.85 2.73 186.64%
P/EPS 29.17 7.48 10.85 12.12 29.23 4.73 6.95 160.42%
EY 3.43 13.37 9.21 8.25 3.42 21.16 14.39 -61.59%
DY 0.00 5.00 2.18 3.16 0.00 7.38 3.03 -
P/NAPS 1.31 1.21 1.34 0.95 0.99 0.78 0.90 28.46%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 12/08/21 25/05/21 09/02/21 10/11/20 18/08/20 16/06/20 18/02/20 -
Price 2.73 2.73 2.51 1.94 1.95 1.81 1.69 -
P/RPS 12.62 3.34 4.11 4.91 10.58 2.25 2.79 173.75%
P/EPS 27.84 7.85 9.90 12.37 29.99 5.74 7.12 148.40%
EY 3.59 12.73 10.10 8.08 3.33 17.42 14.05 -59.76%
DY 0.00 4.76 2.39 3.09 0.00 6.08 2.96 -
P/NAPS 1.25 1.27 1.22 0.97 1.02 0.94 0.92 22.69%

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