[RCECAP] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 36.82%
YoY- 99.51%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 182,664 118,667 57,102 223,331 166,077 108,095 51,935 130.74%
PBT 87,300 57,313 27,382 101,490 72,635 48,933 23,430 139.76%
Tax -21,641 -14,570 -6,454 -22,541 -14,931 -13,003 -5,902 137.22%
NP 65,659 42,743 20,928 78,949 57,704 35,930 17,528 140.61%
-
NP to SH 65,659 42,743 20,928 78,949 57,704 35,930 17,528 140.61%
-
Tax Rate 24.79% 25.42% 23.57% 22.21% 20.56% 26.57% 25.19% -
Total Cost 117,005 75,924 36,174 144,382 108,373 72,165 34,407 125.63%
-
Net Worth 495,189 479,074 463,937 432,371 407,477 384,731 376,527 19.97%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 10,245 10,193 - 9,901 - - - -
Div Payout % 15.60% 23.85% - 12.54% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 495,189 479,074 463,937 432,371 407,477 384,731 376,527 19.97%
NOSH 355,584 339,769 338,640 330,054 328,610 326,043 324,592 6.25%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 35.95% 36.02% 36.65% 35.35% 34.75% 33.24% 33.75% -
ROE 13.26% 8.92% 4.51% 18.26% 14.16% 9.34% 4.66% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 53.49 34.93 16.86 67.66 50.54 33.15 16.00 123.09%
EPS 19.30 12.58 6.18 23.92 17.56 11.02 5.40 133.22%
DPS 3.00 3.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.45 1.41 1.37 1.31 1.24 1.18 1.16 15.99%
Adjusted Per Share Value based on latest NOSH - 334,566
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.32 8.01 3.85 15.07 11.20 7.29 3.50 130.86%
EPS 4.43 2.88 1.41 5.33 3.89 2.42 1.18 140.97%
DPS 0.69 0.69 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.3341 0.3232 0.313 0.2917 0.2749 0.2595 0.254 19.98%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.50 1.59 1.71 1.78 1.36 1.31 0.705 -
P/RPS 2.80 4.55 10.14 2.63 2.69 3.95 4.41 -26.06%
P/EPS 7.80 12.64 27.67 7.44 7.74 11.89 13.06 -29.01%
EY 12.82 7.91 3.61 13.44 12.91 8.41 7.66 40.83%
DY 2.00 1.89 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.25 1.36 1.10 1.11 0.61 41.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 08/02/18 09/11/17 22/08/17 26/05/17 15/02/17 03/11/16 10/08/16 -
Price 1.47 1.59 1.65 1.83 1.51 1.23 0.78 -
P/RPS 2.75 4.55 9.79 2.70 2.99 3.71 4.87 -31.61%
P/EPS 7.65 12.64 26.70 7.65 8.60 11.16 14.44 -34.45%
EY 13.08 7.91 3.75 13.07 11.63 8.96 6.92 52.69%
DY 2.04 1.89 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.20 1.40 1.22 1.04 0.67 31.37%

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