[RCECAP] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -44.53%
YoY- -42.9%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 39,043 37,489 34,884 33,540 32,351 30,411 29,951 19.31%
PBT 13,858 12,384 15,963 13,596 7,494 8,676 18,584 -17.75%
Tax -3,643 -2,947 -4,799 -1,076 -1,849 -1,800 -3,564 1.47%
NP 10,215 9,437 11,164 12,520 5,645 6,876 15,020 -22.64%
-
NP to SH 10,215 9,437 11,164 3,131 5,645 6,876 15,020 -22.64%
-
Tax Rate 26.29% 23.80% 30.06% 7.91% 24.67% 20.75% 19.18% -
Total Cost 28,828 28,052 23,720 21,020 26,706 23,535 14,931 54.99%
-
Net Worth 434,137 573,871 564,616 579,814 620,950 641,759 640,387 -22.81%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 134,071 - 19,248 - - - 17,465 288.66%
Div Payout % 1,312.50% - 172.41% - - - 116.28% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 434,137 573,871 564,616 579,814 620,950 641,759 640,387 -22.81%
NOSH 1,276,874 1,275,270 1,283,218 1,159,629 1,129,000 1,145,999 1,164,341 6.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 26.16% 25.17% 32.00% 37.33% 17.45% 22.61% 50.15% -
ROE 2.35% 1.64% 1.98% 0.54% 0.91% 1.07% 2.35% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.06 2.94 2.72 2.89 2.87 2.65 2.57 12.32%
EPS 0.80 0.74 0.87 0.27 0.50 0.60 1.29 -27.25%
DPS 10.50 0.00 1.50 0.00 0.00 0.00 1.50 265.49%
NAPS 0.34 0.45 0.44 0.50 0.55 0.56 0.55 -27.41%
Adjusted Per Share Value based on latest NOSH - 1,159,629
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.63 2.53 2.35 2.26 2.18 2.05 2.02 19.21%
EPS 0.69 0.64 0.75 0.21 0.38 0.46 1.01 -22.41%
DPS 9.04 0.00 1.30 0.00 0.00 0.00 1.18 288.13%
NAPS 0.2929 0.3871 0.3809 0.3912 0.4189 0.4329 0.432 -22.80%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.25 0.34 0.315 0.305 0.335 0.335 0.28 -
P/RPS 8.18 11.57 11.59 10.55 11.69 12.62 10.88 -17.30%
P/EPS 31.25 45.95 36.21 112.96 67.00 55.83 21.71 27.45%
EY 3.20 2.18 2.76 0.89 1.49 1.79 4.61 -21.58%
DY 42.00 0.00 4.76 0.00 0.00 0.00 5.36 294.01%
P/NAPS 0.74 0.76 0.72 0.61 0.61 0.60 0.51 28.13%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 05/11/15 06/08/15 25/05/15 09/02/15 19/11/14 11/08/14 21/05/14 -
Price 0.30 0.34 0.335 0.31 0.33 0.345 0.32 -
P/RPS 9.81 11.57 12.32 10.72 11.52 13.00 12.44 -14.63%
P/EPS 37.50 45.95 38.51 114.81 66.00 57.50 24.81 31.67%
EY 2.67 2.18 2.60 0.87 1.52 1.74 4.03 -23.98%
DY 35.00 0.00 4.48 0.00 0.00 0.00 4.69 281.41%
P/NAPS 0.88 0.76 0.76 0.62 0.60 0.62 0.58 32.00%

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