[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 25.01%
YoY- 231.57%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 76,532 37,489 131,186 96,302 62,762 30,411 130,261 -29.82%
PBT 26,242 12,384 45,729 29,766 16,170 8,676 14,225 50.36%
Tax -6,590 -2,947 -9,524 -4,725 -3,649 -1,800 -1,712 145.41%
NP 19,652 9,437 36,205 25,041 12,521 6,876 12,513 35.07%
-
NP to SH 19,652 9,437 26,816 15,652 12,521 6,876 3,124 240.39%
-
Tax Rate 25.11% 23.80% 20.83% 15.87% 22.57% 20.75% 12.04% -
Total Cost 56,880 28,052 94,981 71,261 50,241 23,535 117,748 -38.40%
-
Net Worth 433,875 573,871 519,781 575,441 626,049 641,759 636,370 -22.51%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 133,990 - 17,719 - - - 17,355 290.14%
Div Payout % 681.82% - 66.08% - - - 555.56% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 433,875 573,871 519,781 575,441 626,049 641,759 636,370 -22.51%
NOSH 1,276,103 1,275,270 1,181,321 1,150,882 1,138,272 1,145,999 1,157,036 6.74%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 25.68% 25.17% 27.60% 26.00% 19.95% 22.61% 9.61% -
ROE 4.53% 1.64% 5.16% 2.72% 2.00% 1.07% 0.49% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.00 2.94 11.11 8.37 5.51 2.65 11.26 -34.24%
EPS 1.54 0.74 2.27 1.36 1.10 0.60 0.27 218.89%
DPS 10.50 0.00 1.50 0.00 0.00 0.00 1.50 265.49%
NAPS 0.34 0.45 0.44 0.50 0.55 0.56 0.55 -27.41%
Adjusted Per Share Value based on latest NOSH - 1,159,629
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.16 2.53 8.85 6.50 4.23 2.05 8.79 -29.86%
EPS 1.33 0.64 1.81 1.06 0.84 0.46 0.21 241.92%
DPS 9.04 0.00 1.20 0.00 0.00 0.00 1.17 290.34%
NAPS 0.2927 0.3871 0.3507 0.3882 0.4223 0.4329 0.4293 -22.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.25 0.34 0.315 0.305 0.335 0.335 0.28 -
P/RPS 4.17 11.57 2.84 3.64 6.08 12.62 2.49 40.97%
P/EPS 16.23 45.95 13.88 22.43 30.45 55.83 103.70 -70.92%
EY 6.16 2.18 7.21 4.46 3.28 1.79 0.96 244.91%
DY 42.00 0.00 4.76 0.00 0.00 0.00 5.36 294.01%
P/NAPS 0.74 0.76 0.72 0.61 0.61 0.60 0.51 28.13%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 05/11/15 06/08/15 25/05/15 09/02/15 19/11/14 11/08/14 21/05/14 -
Price 0.30 0.34 0.335 0.31 0.33 0.345 0.32 -
P/RPS 5.00 11.57 3.02 3.70 5.98 13.00 2.84 45.75%
P/EPS 19.48 45.95 14.76 22.79 30.00 57.50 118.52 -69.96%
EY 5.13 2.18 6.78 4.39 3.33 1.74 0.84 233.74%
DY 35.00 0.00 4.48 0.00 0.00 0.00 4.69 281.41%
P/NAPS 0.88 0.76 0.76 0.62 0.60 0.62 0.58 32.00%

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