[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 41.22%
YoY- -3.16%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 93,513 47,990 229,859 180,670 119,560 60,757 269,586 -50.53%
PBT 38,093 17,789 128,165 105,237 74,592 39,810 140,099 -57.93%
Tax -9,257 -4,451 -26,810 -20,353 -14,484 -6,584 -35,842 -59.34%
NP 28,836 13,338 101,355 84,884 60,108 33,226 104,257 -57.44%
-
NP to SH 28,836 13,338 101,355 84,884 60,108 33,226 104,257 -57.44%
-
Tax Rate 24.30% 25.02% 20.92% 19.34% 19.42% 16.54% 25.58% -
Total Cost 64,677 34,652 128,504 95,786 59,452 27,531 165,329 -46.41%
-
Net Worth 820,536 0 532,211 516,345 493,073 476,890 445,810 50.02%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 11,739 - - - 11,731 -
Div Payout % - - 11.58% - - - 11.25% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 820,536 0 532,211 516,345 493,073 476,890 445,810 50.02%
NOSH 1,172,195 784,588 782,664 782,340 782,656 781,788 782,123 30.86%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 30.84% 27.79% 44.09% 46.98% 50.27% 54.69% 38.67% -
ROE 3.51% 0.00% 19.04% 16.44% 12.19% 6.97% 23.39% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.98 6.12 29.37 23.09 15.28 7.77 34.47 -62.19%
EPS 2.46 1.14 12.95 10.85 7.68 4.25 13.33 -67.48%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.70 0.00 0.68 0.66 0.63 0.61 0.57 14.63%
Adjusted Per Share Value based on latest NOSH - 781,577
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.62 6.48 31.02 24.38 16.13 8.20 36.38 -50.53%
EPS 3.89 1.80 13.68 11.45 8.11 4.48 14.07 -57.46%
DPS 0.00 0.00 1.58 0.00 0.00 0.00 1.58 -
NAPS 1.1072 0.00 0.7182 0.6968 0.6654 0.6435 0.6016 50.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.30 0.31 0.32 0.32 0.29 0.35 0.36 -
P/RPS 3.76 5.07 1.09 1.39 1.90 4.50 1.04 135.00%
P/EPS 12.20 18.24 2.47 2.95 3.78 8.24 2.70 172.56%
EY 8.20 5.48 40.47 33.91 26.48 12.14 37.03 -63.29%
DY 0.00 0.00 4.69 0.00 0.00 0.00 4.17 -
P/NAPS 0.43 0.00 0.47 0.48 0.46 0.57 0.63 -22.42%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 13/08/12 28/05/12 14/02/12 25/11/11 09/08/11 25/05/11 -
Price 0.31 0.32 0.31 0.34 0.31 0.30 0.34 -
P/RPS 3.89 5.23 1.06 1.47 2.03 3.86 0.99 148.38%
P/EPS 12.60 18.82 2.39 3.13 4.04 7.06 2.55 189.26%
EY 7.94 5.31 41.77 31.91 24.77 14.17 39.21 -65.41%
DY 0.00 0.00 4.84 0.00 0.00 0.00 4.41 -
P/NAPS 0.44 0.00 0.46 0.52 0.49 0.49 0.60 -18.63%

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