[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 53.92%
YoY- 9.36%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 137,114 66,938 262,570 195,175 128,199 63,235 245,906 -32.23%
PBT 70,080 33,285 131,089 97,841 62,366 31,110 117,373 -29.07%
Tax -18,803 -9,166 -35,556 -26,035 -15,715 -7,911 -28,692 -24.53%
NP 51,277 24,119 95,533 71,806 46,651 23,199 88,681 -30.57%
-
NP to SH 51,277 24,119 95,533 71,806 46,651 23,199 88,681 -30.57%
-
Tax Rate 26.83% 27.54% 27.12% 26.61% 25.20% 25.43% 24.45% -
Total Cost 85,837 42,819 167,037 123,369 81,548 40,036 157,225 -33.17%
-
Net Worth 625,085 610,479 584,402 559,810 544,014 534,509 519,794 13.07%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 17,363 - 30,758 13,653 13,600 - 23,937 -19.25%
Div Payout % 33.86% - 32.20% 19.02% 29.15% - 26.99% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 625,085 610,479 584,402 559,810 544,014 534,509 519,794 13.07%
NOSH 368,854 364,393 360,555 359,487 358,584 355,994 355,994 2.39%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 37.40% 36.03% 36.38% 36.79% 36.39% 36.69% 36.06% -
ROE 8.20% 3.95% 16.35% 12.83% 8.58% 4.34% 17.06% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.48 19.52 76.83 57.18 37.70 18.57 71.91 -32.92%
EPS 14.86 7.03 28.02 21.08 13.71 6.81 26.03 -31.15%
DPS 5.00 0.00 9.00 4.00 4.00 0.00 7.00 -20.07%
NAPS 1.80 1.78 1.71 1.64 1.60 1.57 1.52 11.92%
Adjusted Per Share Value based on latest NOSH - 359,487
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.24 4.51 17.69 13.15 8.64 4.26 16.57 -32.22%
EPS 3.45 1.62 6.44 4.84 3.14 1.56 5.97 -30.59%
DPS 1.17 0.00 2.07 0.92 0.92 0.00 1.61 -19.15%
NAPS 0.4211 0.4113 0.3937 0.3771 0.3665 0.3601 0.3502 13.06%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.55 1.62 1.63 1.47 1.63 1.52 1.23 -
P/RPS 3.93 8.30 2.12 2.57 4.32 8.18 1.71 74.06%
P/EPS 10.50 23.04 5.83 6.99 11.88 22.31 4.74 69.84%
EY 9.53 4.34 17.15 14.31 8.42 4.48 21.08 -41.06%
DY 3.23 0.00 5.52 2.72 2.45 0.00 5.69 -31.41%
P/NAPS 0.86 0.91 0.95 0.90 1.02 0.97 0.81 4.07%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 11/11/19 21/08/19 28/05/19 26/02/19 14/11/18 23/08/18 28/05/18 -
Price 1.57 1.60 1.63 1.65 1.54 1.63 1.33 -
P/RPS 3.98 8.20 2.12 2.89 4.08 8.78 1.85 66.57%
P/EPS 10.63 22.75 5.83 7.84 11.22 23.92 5.13 62.46%
EY 9.40 4.40 17.15 12.75 8.91 4.18 19.50 -38.49%
DY 3.18 0.00 5.52 2.42 2.60 0.00 5.26 -28.48%
P/NAPS 0.87 0.90 0.95 1.01 0.96 1.04 0.88 -0.75%

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