[RCECAP] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 37.61%
YoY- 12.71%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 224,753 147,857 78,035 293,459 218,495 140,640 64,719 128.80%
PBT 135,804 89,453 47,250 167,223 121,423 74,744 30,586 169.41%
Tax -34,172 -22,521 -11,863 -42,590 -30,851 -18,928 -7,762 167.89%
NP 101,632 66,932 35,387 124,633 90,572 55,816 22,824 169.92%
-
NP to SH 101,632 66,932 35,387 124,633 90,572 55,816 22,824 169.92%
-
Tax Rate 25.16% 25.18% 25.11% 25.47% 25.41% 25.32% 25.38% -
Total Cost 123,121 80,925 42,648 168,826 127,923 84,824 41,895 104.76%
-
Net Worth 840,185 822,472 786,700 770,987 732,700 715,551 674,056 15.77%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 25,570 25,474 - 46,617 21,444 21,359 - -
Div Payout % 25.16% 38.06% - 37.40% 23.68% 38.27% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 840,185 822,472 786,700 770,987 732,700 715,551 674,056 15.77%
NOSH 388,470 387,177 384,130 382,655 380,098 379,661 376,835 2.04%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 45.22% 45.27% 45.35% 42.47% 41.45% 39.69% 35.27% -
ROE 12.10% 8.14% 4.50% 16.17% 12.36% 7.80% 3.39% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 61.53 40.63 21.62 81.83 61.13 39.51 18.43 122.88%
EPS 27.97 18.47 9.81 35.03 25.52 15.79 6.50 163.85%
DPS 7.00 7.00 0.00 13.00 6.00 6.00 0.00 -
NAPS 2.30 2.26 2.18 2.15 2.05 2.01 1.92 12.75%
Adjusted Per Share Value based on latest NOSH - 382,655
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.33 19.95 10.53 39.60 29.48 18.98 8.73 128.86%
EPS 13.71 9.03 4.78 16.82 12.22 7.53 3.08 169.86%
DPS 3.45 3.44 0.00 6.29 2.89 2.88 0.00 -
NAPS 1.1338 1.1098 1.0616 1.0404 0.9887 0.9656 0.9096 15.77%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.77 3.24 2.86 2.60 2.75 1.90 1.90 -
P/RPS 6.13 7.97 13.23 3.18 4.50 4.81 10.31 -29.22%
P/EPS 13.55 17.62 29.17 7.48 10.85 12.12 29.23 -40.01%
EY 7.38 5.68 3.43 13.37 9.21 8.25 3.42 66.75%
DY 1.86 2.16 0.00 5.00 2.18 3.16 0.00 -
P/NAPS 1.64 1.43 1.31 1.21 1.34 0.95 0.99 39.87%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 09/11/21 12/08/21 25/05/21 09/02/21 10/11/20 18/08/20 -
Price 1.66 3.79 2.73 2.73 2.51 1.94 1.95 -
P/RPS 2.70 9.33 12.62 3.34 4.11 4.91 10.58 -59.66%
P/EPS 5.97 20.61 27.84 7.85 9.90 12.37 29.99 -65.80%
EY 16.76 4.85 3.59 12.73 10.10 8.08 3.33 192.82%
DY 4.22 1.85 0.00 4.76 2.39 3.09 0.00 -
P/NAPS 0.72 1.68 1.25 1.27 1.22 0.97 1.02 -20.67%

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