[RCECAP] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -19.09%
YoY- -13.94%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 47,990 49,189 61,110 58,803 60,757 58,899 77,179 -27.17%
PBT 17,789 22,928 30,645 34,782 39,810 22,659 42,401 -43.98%
Tax -4,451 -6,457 -5,869 -7,900 -6,584 -6,056 -9,621 -40.21%
NP 13,338 16,471 24,776 26,882 33,226 16,603 32,780 -45.11%
-
NP to SH 13,338 16,471 24,776 26,882 33,226 16,603 32,780 -45.11%
-
Tax Rate 25.02% 28.16% 19.15% 22.71% 16.54% 26.73% 22.69% -
Total Cost 34,652 32,718 36,334 31,921 27,531 42,296 44,399 -15.24%
-
Net Worth 0 530,818 515,841 492,315 476,890 446,401 430,286 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 11,709 - - - 11,747 - -
Div Payout % - 71.09% - - - 70.75% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 530,818 515,841 492,315 476,890 446,401 430,286 -
NOSH 784,588 780,616 781,577 781,453 781,788 783,160 782,338 0.19%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 27.79% 33.49% 40.54% 45.72% 54.69% 28.19% 42.47% -
ROE 0.00% 3.10% 4.80% 5.46% 6.97% 3.72% 7.62% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.12 6.30 7.82 7.52 7.77 7.52 9.87 -27.30%
EPS 1.14 2.11 3.17 3.44 4.25 2.12 4.19 -58.04%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.00 0.68 0.66 0.63 0.61 0.57 0.55 -
Adjusted Per Share Value based on latest NOSH - 781,453
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.23 3.31 4.12 3.96 4.09 3.97 5.20 -27.22%
EPS 0.90 1.11 1.67 1.81 2.24 1.12 2.21 -45.08%
DPS 0.00 0.79 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.00 0.3576 0.3475 0.3317 0.3213 0.3007 0.2899 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.31 0.32 0.32 0.29 0.35 0.36 0.36 -
P/RPS 5.07 5.08 4.09 3.85 4.50 4.79 3.65 24.51%
P/EPS 18.24 15.17 10.09 8.43 8.24 16.98 8.59 65.28%
EY 5.48 6.59 9.91 11.86 12.14 5.89 11.64 -39.50%
DY 0.00 4.69 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.00 0.47 0.48 0.46 0.57 0.63 0.65 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 28/05/12 14/02/12 25/11/11 09/08/11 25/05/11 21/02/11 -
Price 0.32 0.31 0.34 0.31 0.30 0.34 0.35 -
P/RPS 5.23 4.92 4.35 4.12 3.86 4.52 3.55 29.50%
P/EPS 18.82 14.69 10.73 9.01 7.06 16.04 8.35 71.99%
EY 5.31 6.81 9.32 11.10 14.17 6.24 11.97 -41.86%
DY 0.00 4.84 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 0.00 0.46 0.52 0.49 0.49 0.60 0.64 -

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