[RCECAP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 34.43%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 218,495 140,640 64,719 282,609 209,616 137,114 66,938 119.25%
PBT 121,423 74,744 30,586 148,900 111,055 70,080 33,285 136.04%
Tax -30,851 -18,928 -7,762 -38,319 -28,798 -18,803 -9,166 123.76%
NP 90,572 55,816 22,824 110,581 82,257 51,277 24,119 140.62%
-
NP to SH 90,572 55,816 22,824 110,581 82,257 51,277 24,119 140.62%
-
Tax Rate 25.41% 25.32% 25.38% 25.73% 25.93% 26.83% 27.54% -
Total Cost 127,923 84,824 41,895 172,028 127,359 85,837 42,819 106.74%
-
Net Worth 732,700 715,551 674,056 673,303 637,275 625,085 610,479 12.87%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 21,444 21,359 - 38,574 17,317 17,363 - -
Div Payout % 23.68% 38.27% - 34.88% 21.05% 33.86% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 732,700 715,551 674,056 673,303 637,275 625,085 610,479 12.87%
NOSH 380,098 379,661 376,835 372,938 346,345 368,854 364,393 2.83%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 41.45% 39.69% 35.27% 39.13% 39.24% 37.40% 36.03% -
ROE 12.36% 7.80% 3.39% 16.42% 12.91% 8.20% 3.95% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 61.13 39.51 18.43 80.59 60.52 39.48 19.52 113.31%
EPS 25.52 15.79 6.50 31.83 23.75 14.86 7.03 135.28%
DPS 6.00 6.00 0.00 11.00 5.00 5.00 0.00 -
NAPS 2.05 2.01 1.92 1.92 1.84 1.80 1.78 9.82%
Adjusted Per Share Value based on latest NOSH - 372,938
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.72 9.47 4.36 19.04 14.12 9.24 4.51 119.24%
EPS 6.10 3.76 1.54 7.45 5.54 3.45 1.62 141.06%
DPS 1.44 1.44 0.00 2.60 1.17 1.17 0.00 -
NAPS 0.4936 0.482 0.4541 0.4536 0.4293 0.4211 0.4113 12.86%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.75 1.90 1.90 1.49 1.65 1.55 1.62 -
P/RPS 4.50 4.81 10.31 1.85 2.73 3.93 8.30 -33.38%
P/EPS 10.85 12.12 29.23 4.73 6.95 10.50 23.04 -39.33%
EY 9.21 8.25 3.42 21.16 14.39 9.53 4.34 64.76%
DY 2.18 3.16 0.00 7.38 3.03 3.23 0.00 -
P/NAPS 1.34 0.95 0.99 0.78 0.90 0.86 0.91 29.28%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/02/21 10/11/20 18/08/20 16/06/20 18/02/20 11/11/19 21/08/19 -
Price 2.51 1.94 1.95 1.81 1.69 1.57 1.60 -
P/RPS 4.11 4.91 10.58 2.25 2.79 3.98 8.20 -36.76%
P/EPS 9.90 12.37 29.99 5.74 7.12 10.63 22.75 -42.42%
EY 10.10 8.08 3.33 17.42 14.05 9.40 4.40 73.57%
DY 2.39 3.09 0.00 6.08 2.96 3.18 0.00 -
P/NAPS 1.22 0.97 1.02 0.94 0.92 0.87 0.90 22.37%

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