[RCECAP] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 71.33%
YoY- 758.39%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 118,084 76,532 37,489 131,186 96,302 62,762 30,411 146.43%
PBT 43,082 26,242 12,384 45,729 29,766 16,170 8,676 190.21%
Tax -10,427 -6,590 -2,947 -9,524 -4,725 -3,649 -1,800 221.51%
NP 32,655 19,652 9,437 36,205 25,041 12,521 6,876 181.73%
-
NP to SH 32,655 19,652 9,437 26,816 15,652 12,521 6,876 181.73%
-
Tax Rate 24.20% 25.11% 23.80% 20.83% 15.87% 22.57% 20.75% -
Total Cost 85,429 56,880 28,052 94,981 71,261 50,241 23,535 135.63%
-
Net Worth 448,205 433,875 573,871 519,781 575,441 626,049 641,759 -21.23%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 134,461 133,990 - 17,719 - - - -
Div Payout % 411.76% 681.82% - 66.08% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 448,205 433,875 573,871 519,781 575,441 626,049 641,759 -21.23%
NOSH 1,280,588 1,276,103 1,275,270 1,181,321 1,150,882 1,138,272 1,145,999 7.66%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 27.65% 25.68% 25.17% 27.60% 26.00% 19.95% 22.61% -
ROE 7.29% 4.53% 1.64% 5.16% 2.72% 2.00% 1.07% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.22 6.00 2.94 11.11 8.37 5.51 2.65 129.08%
EPS 2.55 1.54 0.74 2.27 1.36 1.10 0.60 161.68%
DPS 10.50 10.50 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.45 0.44 0.50 0.55 0.56 -26.83%
Adjusted Per Share Value based on latest NOSH - 1,283,218
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.97 5.16 2.53 8.85 6.50 4.23 2.05 146.63%
EPS 2.20 1.33 0.64 1.81 1.06 0.84 0.46 183.05%
DPS 9.07 9.04 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.3024 0.2927 0.3871 0.3507 0.3882 0.4223 0.4329 -21.22%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.27 0.25 0.34 0.315 0.305 0.335 0.335 -
P/RPS 2.93 4.17 11.57 2.84 3.64 6.08 12.62 -62.12%
P/EPS 10.59 16.23 45.95 13.88 22.43 30.45 55.83 -66.88%
EY 9.44 6.16 2.18 7.21 4.46 3.28 1.79 202.06%
DY 38.89 42.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.76 0.72 0.61 0.61 0.60 18.03%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 03/02/16 05/11/15 06/08/15 25/05/15 09/02/15 19/11/14 11/08/14 -
Price 0.255 0.30 0.34 0.335 0.31 0.33 0.345 -
P/RPS 2.77 5.00 11.57 3.02 3.70 5.98 13.00 -64.22%
P/EPS 10.00 19.48 45.95 14.76 22.79 30.00 57.50 -68.74%
EY 10.00 5.13 2.18 6.78 4.39 3.33 1.74 219.82%
DY 41.18 35.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 0.76 0.76 0.62 0.60 0.62 11.47%

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