[RCECAP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 18.94%
YoY- 28.56%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 180,670 119,560 60,757 269,586 210,687 133,508 58,884 110.71%
PBT 105,237 74,592 39,810 140,099 117,440 75,039 33,740 113.03%
Tax -20,353 -14,484 -6,584 -35,842 -29,786 -20,165 -10,104 59.29%
NP 84,884 60,108 33,226 104,257 87,654 54,874 23,636 133.96%
-
NP to SH 84,884 60,108 33,226 104,257 87,654 54,874 23,636 133.96%
-
Tax Rate 19.34% 19.42% 16.54% 25.58% 25.36% 26.87% 29.95% -
Total Cost 95,786 59,452 27,531 165,329 123,033 78,634 35,248 94.38%
-
Net Worth 516,345 493,073 476,890 445,810 430,443 399,225 383,498 21.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 11,731 - - - -
Div Payout % - - - 11.25% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 516,345 493,073 476,890 445,810 430,443 399,225 383,498 21.86%
NOSH 782,340 782,656 781,788 782,123 782,625 782,795 782,649 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 46.98% 50.27% 54.69% 38.67% 41.60% 41.10% 40.14% -
ROE 16.44% 12.19% 6.97% 23.39% 20.36% 13.75% 6.16% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.09 15.28 7.77 34.47 26.92 17.06 7.52 110.82%
EPS 10.85 7.68 4.25 13.33 11.20 7.01 3.02 134.02%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.61 0.57 0.55 0.51 0.49 21.89%
Adjusted Per Share Value based on latest NOSH - 783,160
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 12.17 8.05 4.09 18.16 14.19 8.99 3.97 110.59%
EPS 5.72 4.05 2.24 7.02 5.91 3.70 1.59 134.23%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.3478 0.3322 0.3213 0.3003 0.29 0.2689 0.2584 21.83%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.32 0.29 0.35 0.36 0.36 0.41 0.41 -
P/RPS 1.39 1.90 4.50 1.04 1.34 2.40 5.45 -59.68%
P/EPS 2.95 3.78 8.24 2.70 3.21 5.85 13.58 -63.76%
EY 33.91 26.48 12.14 37.03 31.11 17.10 7.37 175.86%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.57 0.63 0.65 0.80 0.84 -31.06%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 14/02/12 25/11/11 09/08/11 25/05/11 21/02/11 19/11/10 13/08/10 -
Price 0.34 0.31 0.30 0.34 0.35 0.42 0.42 -
P/RPS 1.47 2.03 3.86 0.99 1.30 2.46 5.58 -58.80%
P/EPS 3.13 4.04 7.06 2.55 3.13 5.99 13.91 -62.90%
EY 31.91 24.77 14.17 39.21 32.00 16.69 7.19 169.33%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.49 0.60 0.64 0.82 0.86 -28.42%

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