[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 53.61%
YoY- 13.79%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 128,199 63,235 245,906 182,664 118,667 57,102 223,331 -30.90%
PBT 62,366 31,110 117,373 87,300 57,313 27,382 101,490 -27.69%
Tax -15,715 -7,911 -28,692 -21,641 -14,570 -6,454 -22,541 -21.35%
NP 46,651 23,199 88,681 65,659 42,743 20,928 78,949 -29.56%
-
NP to SH 46,651 23,199 88,681 65,659 42,743 20,928 78,949 -29.56%
-
Tax Rate 25.20% 25.43% 24.45% 24.79% 25.42% 23.57% 22.21% -
Total Cost 81,548 40,036 157,225 117,005 75,924 36,174 144,382 -31.64%
-
Net Worth 544,014 534,509 519,794 495,189 479,074 463,937 432,371 16.53%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,600 - 23,937 10,245 10,193 - 9,901 23.54%
Div Payout % 29.15% - 26.99% 15.60% 23.85% - 12.54% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 544,014 534,509 519,794 495,189 479,074 463,937 432,371 16.53%
NOSH 358,584 355,994 355,994 355,584 339,769 338,640 330,054 5.67%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 36.39% 36.69% 36.06% 35.95% 36.02% 36.65% 35.35% -
ROE 8.58% 4.34% 17.06% 13.26% 8.92% 4.51% 18.26% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 37.70 18.57 71.91 53.49 34.93 16.86 67.66 -32.26%
EPS 13.71 6.81 26.03 19.30 12.58 6.18 23.92 -30.97%
DPS 4.00 0.00 7.00 3.00 3.00 0.00 3.00 21.12%
NAPS 1.60 1.57 1.52 1.45 1.41 1.37 1.31 14.24%
Adjusted Per Share Value based on latest NOSH - 355,584
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.65 4.27 16.59 12.32 8.01 3.85 15.07 -30.90%
EPS 3.15 1.57 5.98 4.43 2.88 1.41 5.33 -29.55%
DPS 0.92 0.00 1.61 0.69 0.69 0.00 0.67 23.51%
NAPS 0.367 0.3606 0.3507 0.3341 0.3232 0.313 0.2917 16.52%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.63 1.52 1.23 1.50 1.59 1.71 1.78 -
P/RPS 4.32 8.18 1.71 2.80 4.55 10.14 2.63 39.17%
P/EPS 11.88 22.31 4.74 7.80 12.64 27.67 7.44 36.57%
EY 8.42 4.48 21.08 12.82 7.91 3.61 13.44 -26.76%
DY 2.45 0.00 5.69 2.00 1.89 0.00 1.69 28.06%
P/NAPS 1.02 0.97 0.81 1.03 1.13 1.25 1.36 -17.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 23/08/18 28/05/18 08/02/18 09/11/17 22/08/17 26/05/17 -
Price 1.54 1.63 1.33 1.47 1.59 1.65 1.83 -
P/RPS 4.08 8.78 1.85 2.75 4.55 9.79 2.70 31.65%
P/EPS 11.22 23.92 5.13 7.65 12.64 26.70 7.65 29.05%
EY 8.91 4.18 19.50 13.08 7.91 3.75 13.07 -22.52%
DY 2.60 0.00 5.26 2.04 1.89 0.00 1.64 35.92%
P/NAPS 0.96 1.04 0.88 1.01 1.13 1.20 1.40 -22.22%

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