[RCECAP] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 51.84%
YoY- 12.21%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 159,419 77,661 299,457 224,753 147,857 78,035 293,459 -33.39%
PBT 91,451 42,887 177,231 135,804 89,453 47,250 167,223 -33.10%
Tax -22,682 -10,660 -44,062 -34,172 -22,521 -11,863 -42,590 -34.27%
NP 68,769 32,227 133,169 101,632 66,932 35,387 124,633 -32.70%
-
NP to SH 68,769 32,227 133,169 101,632 66,932 35,387 124,633 -32.70%
-
Tax Rate 24.80% 24.86% 24.86% 25.16% 25.18% 25.11% 25.47% -
Total Cost 90,650 45,434 166,288 123,121 80,925 42,648 168,826 -33.91%
-
Net Worth 908,025 878,324 870,773 840,185 822,472 786,700 770,987 11.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 168,424 - 80,491 25,570 25,474 - 46,617 135.27%
Div Payout % 244.91% - 60.44% 25.16% 38.06% - 37.40% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 908,025 878,324 870,773 840,185 822,472 786,700 770,987 11.51%
NOSH 740,596 740,388 739,987 388,470 387,177 384,130 382,655 55.24%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 43.14% 41.50% 44.47% 45.22% 45.27% 45.35% 42.47% -
ROE 7.57% 3.67% 15.29% 12.10% 8.14% 4.50% 16.17% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.77 10.61 40.92 61.53 40.63 21.62 81.83 -58.60%
EPS 9.39 4.40 18.25 27.97 18.47 9.81 35.03 -58.39%
DPS 23.00 0.00 11.00 7.00 7.00 0.00 13.00 46.23%
NAPS 1.24 1.20 1.19 2.30 2.26 2.18 2.15 -30.68%
Adjusted Per Share Value based on latest NOSH - 388,470
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.74 5.23 20.17 15.14 9.96 5.26 19.77 -33.39%
EPS 4.63 2.17 8.97 6.85 4.51 2.38 8.40 -32.75%
DPS 11.35 0.00 5.42 1.72 1.72 0.00 3.14 135.34%
NAPS 0.6117 0.5917 0.5866 0.566 0.5541 0.53 0.5194 11.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.60 1.67 1.85 3.77 3.24 2.86 2.60 -
P/RPS 7.35 15.74 4.52 6.13 7.97 13.23 3.18 74.72%
P/EPS 17.04 37.93 10.17 13.55 17.62 29.17 7.48 73.04%
EY 5.87 2.64 9.84 7.38 5.68 3.43 13.37 -42.20%
DY 14.38 0.00 5.95 1.86 2.16 0.00 5.00 102.10%
P/NAPS 1.29 1.39 1.55 1.64 1.43 1.31 1.21 4.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 11/08/22 30/05/22 24/02/22 09/11/21 12/08/21 25/05/21 -
Price 1.77 1.66 1.76 1.66 3.79 2.73 2.73 -
P/RPS 8.13 15.65 4.30 2.70 9.33 12.62 3.34 80.85%
P/EPS 18.85 37.70 9.67 5.97 20.61 27.84 7.85 79.22%
EY 5.31 2.65 10.34 16.76 4.85 3.59 12.73 -44.14%
DY 12.99 0.00 6.25 4.22 1.85 0.00 4.76 95.16%
P/NAPS 1.43 1.38 1.48 0.72 1.68 1.25 1.27 8.22%

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