[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 60.42%
YoY- 14.55%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 140,640 64,719 282,609 209,616 137,114 66,938 262,570 -33.97%
PBT 74,744 30,586 148,900 111,055 70,080 33,285 131,089 -31.16%
Tax -18,928 -7,762 -38,319 -28,798 -18,803 -9,166 -35,556 -34.24%
NP 55,816 22,824 110,581 82,257 51,277 24,119 95,533 -30.04%
-
NP to SH 55,816 22,824 110,581 82,257 51,277 24,119 95,533 -30.04%
-
Tax Rate 25.32% 25.38% 25.73% 25.93% 26.83% 27.54% 27.12% -
Total Cost 84,824 41,895 172,028 127,359 85,837 42,819 167,037 -36.27%
-
Net Worth 715,551 674,056 673,303 637,275 625,085 610,479 584,402 14.40%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 21,359 - 38,574 17,317 17,363 - 30,758 -21.52%
Div Payout % 38.27% - 34.88% 21.05% 33.86% - 32.20% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 715,551 674,056 673,303 637,275 625,085 610,479 584,402 14.40%
NOSH 379,661 376,835 372,938 346,345 368,854 364,393 360,555 3.49%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 39.69% 35.27% 39.13% 39.24% 37.40% 36.03% 36.38% -
ROE 7.80% 3.39% 16.42% 12.91% 8.20% 3.95% 16.35% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 39.51 18.43 80.59 60.52 39.48 19.52 76.83 -35.73%
EPS 15.79 6.50 31.83 23.75 14.86 7.03 28.02 -31.70%
DPS 6.00 0.00 11.00 5.00 5.00 0.00 9.00 -23.62%
NAPS 2.01 1.92 1.92 1.84 1.80 1.78 1.71 11.34%
Adjusted Per Share Value based on latest NOSH - 348,873
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.49 4.37 19.07 14.14 9.25 4.52 17.71 -33.95%
EPS 3.77 1.54 7.46 5.55 3.46 1.63 6.44 -29.95%
DPS 1.44 0.00 2.60 1.17 1.17 0.00 2.07 -21.43%
NAPS 0.4827 0.4547 0.4542 0.4299 0.4217 0.4118 0.3942 14.41%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.90 1.90 1.49 1.65 1.55 1.62 1.63 -
P/RPS 4.81 10.31 1.85 2.73 3.93 8.30 2.12 72.40%
P/EPS 12.12 29.23 4.73 6.95 10.50 23.04 5.83 62.67%
EY 8.25 3.42 21.16 14.39 9.53 4.34 17.15 -38.52%
DY 3.16 0.00 7.38 3.03 3.23 0.00 5.52 -30.98%
P/NAPS 0.95 0.99 0.78 0.90 0.86 0.91 0.95 0.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 10/11/20 18/08/20 16/06/20 18/02/20 11/11/19 21/08/19 28/05/19 -
Price 1.94 1.95 1.81 1.69 1.57 1.60 1.63 -
P/RPS 4.91 10.58 2.25 2.79 3.98 8.20 2.12 74.78%
P/EPS 12.37 29.99 5.74 7.12 10.63 22.75 5.83 64.89%
EY 8.08 3.33 17.42 14.05 9.40 4.40 17.15 -39.36%
DY 3.09 0.00 6.08 2.96 3.18 0.00 5.52 -32.00%
P/NAPS 0.97 1.02 0.94 0.92 0.87 0.90 0.95 1.39%

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