[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
15-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 60.6%
YoY- 76.71%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 118,667 57,102 223,331 166,077 108,095 51,935 162,386 -18.85%
PBT 57,313 27,382 101,490 72,635 48,933 23,430 54,183 3.81%
Tax -14,570 -6,454 -22,541 -14,931 -13,003 -5,902 -14,612 -0.19%
NP 42,743 20,928 78,949 57,704 35,930 17,528 39,571 5.27%
-
NP to SH 42,743 20,928 78,949 57,704 35,930 17,528 39,571 5.27%
-
Tax Rate 25.42% 23.57% 22.21% 20.56% 26.57% 25.19% 26.97% -
Total Cost 75,924 36,174 144,382 108,373 72,165 34,407 122,815 -27.40%
-
Net Worth 479,074 463,937 432,371 407,477 384,731 376,527 449,670 4.30%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 10,193 - 9,901 - - - 179,868 -85.22%
Div Payout % 23.85% - 12.54% - - - 454.55% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 479,074 463,937 432,371 407,477 384,731 376,527 449,670 4.30%
NOSH 339,769 338,640 330,054 328,610 326,043 324,592 1,284,772 -58.76%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 36.02% 36.65% 35.35% 34.75% 33.24% 33.75% 24.37% -
ROE 8.92% 4.51% 18.26% 14.16% 9.34% 4.66% 8.80% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.93 16.86 67.66 50.54 33.15 16.00 12.64 96.80%
EPS 12.58 6.18 23.92 17.56 11.02 5.40 3.08 155.29%
DPS 3.00 0.00 3.00 0.00 0.00 0.00 14.00 -64.15%
NAPS 1.41 1.37 1.31 1.24 1.18 1.16 0.35 152.96%
Adjusted Per Share Value based on latest NOSH - 333,957
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.01 7.71 30.14 22.41 14.59 7.01 21.91 -18.85%
EPS 5.77 2.82 10.65 7.79 4.85 2.37 5.34 5.29%
DPS 1.38 0.00 1.34 0.00 0.00 0.00 24.27 -85.18%
NAPS 0.6465 0.626 0.5834 0.5499 0.5192 0.5081 0.6068 4.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.59 1.71 1.78 1.36 1.31 0.705 0.285 -
P/RPS 4.55 10.14 2.63 2.69 3.95 4.41 2.25 59.84%
P/EPS 12.64 27.67 7.44 7.74 11.89 13.06 9.25 23.11%
EY 7.91 3.61 13.44 12.91 8.41 7.66 10.81 -18.78%
DY 1.89 0.00 1.69 0.00 0.00 0.00 49.12 -88.58%
P/NAPS 1.13 1.25 1.36 1.10 1.11 0.61 0.81 24.82%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 22/08/17 26/05/17 15/02/17 03/11/16 10/08/16 26/05/16 -
Price 1.59 1.65 1.83 1.51 1.23 0.78 0.75 -
P/RPS 4.55 9.79 2.70 2.99 3.71 4.87 5.93 -16.17%
P/EPS 12.64 26.70 7.65 8.60 11.16 14.44 24.35 -35.38%
EY 7.91 3.75 13.07 11.63 8.96 6.92 4.11 54.66%
DY 1.89 0.00 1.64 0.00 0.00 0.00 18.67 -78.24%
P/NAPS 1.13 1.20 1.40 1.22 1.04 0.67 2.14 -34.64%

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