[RCECAP] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
07-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 0.11%
YoY- 36.55%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 65,589 63,157 59,882 66,983 57,991 55,669 54,627 12.97%
PBT 30,012 30,044 24,974 24,959 24,559 31,169 19,534 33.18%
Tax -7,244 -9,165 -6,060 -6,426 -6,046 -12,979 -3,253 70.61%
NP 22,768 20,879 18,914 18,533 18,513 18,190 16,281 25.07%
-
NP to SH 22,768 20,879 18,914 18,533 18,513 18,190 16,281 25.07%
-
Tax Rate 24.14% 30.51% 24.27% 25.75% 24.62% 41.64% 16.65% -
Total Cost 42,821 42,278 40,968 48,450 39,478 37,479 38,346 7.64%
-
Net Worth 422,498 390,992 352,761 319,534 299,056 277,113 263,055 37.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 13,692 - - - 7,120 - - -
Div Payout % 60.14% - - - 38.46% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 422,498 390,992 352,761 319,534 299,056 277,113 263,055 37.18%
NOSH 782,405 781,984 750,555 710,076 712,038 710,546 710,960 6.59%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 34.71% 33.06% 31.59% 27.67% 31.92% 32.68% 29.80% -
ROE 5.39% 5.34% 5.36% 5.80% 6.19% 6.56% 6.19% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.38 8.08 7.98 9.43 8.14 7.83 7.68 5.99%
EPS 2.91 2.67 2.52 2.61 2.60 2.56 2.29 17.33%
DPS 1.75 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.54 0.50 0.47 0.45 0.42 0.39 0.37 28.69%
Adjusted Per Share Value based on latest NOSH - 710,076
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.85 8.52 8.08 9.04 7.83 7.51 7.37 12.98%
EPS 3.07 2.82 2.55 2.50 2.50 2.45 2.20 24.90%
DPS 1.85 0.00 0.00 0.00 0.96 0.00 0.00 -
NAPS 0.5701 0.5276 0.476 0.4312 0.4035 0.3739 0.355 37.17%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.44 0.44 0.43 0.39 0.25 0.24 0.27 -
P/RPS 5.25 5.45 5.39 4.13 3.07 3.06 3.51 30.82%
P/EPS 15.12 16.48 17.06 14.94 9.62 9.38 11.79 18.05%
EY 6.61 6.07 5.86 6.69 10.40 10.67 8.48 -15.31%
DY 3.98 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.91 0.87 0.60 0.62 0.73 7.18%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 10/02/10 05/11/09 07/08/09 27/05/09 25/02/09 07/11/08 -
Price 0.38 0.45 0.43 0.43 0.35 0.24 0.24 -
P/RPS 4.53 5.57 5.39 4.56 4.30 3.06 3.12 28.25%
P/EPS 13.06 16.85 17.06 16.48 13.46 9.38 10.48 15.81%
EY 7.66 5.93 5.86 6.07 7.43 10.67 9.54 -13.62%
DY 4.61 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.70 0.90 0.91 0.96 0.83 0.62 0.65 5.06%

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