[RCECAP] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -33.52%
YoY- -0.8%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 40,632 45,003 47,990 49,189 61,110 58,803 60,757 -23.43%
PBT 18,293 20,304 17,789 22,928 30,645 34,782 39,810 -40.31%
Tax -8,890 -4,806 -4,451 -6,457 -5,869 -7,900 -6,584 22.05%
NP 9,403 15,498 13,338 16,471 24,776 26,882 33,226 -56.73%
-
NP to SH 9,403 15,498 13,338 16,471 24,776 26,882 33,226 -56.73%
-
Tax Rate 48.60% 23.67% 25.02% 28.16% 19.15% 22.71% 16.54% -
Total Cost 31,229 29,505 34,652 32,718 36,334 31,921 27,531 8.72%
-
Net Worth 681,717 821,863 0 530,818 515,841 492,315 476,890 26.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 11,709 - - - -
Div Payout % - - - 71.09% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 681,717 821,863 0 530,818 515,841 492,315 476,890 26.76%
NOSH 1,175,374 1,174,090 784,588 780,616 781,577 781,453 781,788 31.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.14% 34.44% 27.79% 33.49% 40.54% 45.72% 54.69% -
ROE 1.38% 1.89% 0.00% 3.10% 4.80% 5.46% 6.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.46 3.83 6.12 6.30 7.82 7.52 7.77 -41.54%
EPS 0.80 1.32 1.14 2.11 3.17 3.44 4.25 -66.98%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.58 0.70 0.00 0.68 0.66 0.63 0.61 -3.29%
Adjusted Per Share Value based on latest NOSH - 780,616
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.48 6.07 6.48 6.64 8.25 7.93 8.20 -23.46%
EPS 1.27 2.09 1.80 2.22 3.34 3.63 4.48 -56.68%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
NAPS 0.9199 1.109 0.00 0.7163 0.6961 0.6643 0.6435 26.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.30 0.31 0.32 0.32 0.29 0.35 -
P/RPS 8.10 7.83 5.07 5.08 4.09 3.85 4.50 47.70%
P/EPS 35.00 22.73 18.24 15.17 10.09 8.43 8.24 161.13%
EY 2.86 4.40 5.48 6.59 9.91 11.86 12.14 -61.68%
DY 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.00 0.47 0.48 0.46 0.57 -10.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 06/11/12 13/08/12 28/05/12 14/02/12 25/11/11 09/08/11 -
Price 0.245 0.31 0.32 0.31 0.34 0.31 0.30 -
P/RPS 7.09 8.09 5.23 4.92 4.35 4.12 3.86 49.70%
P/EPS 30.63 23.48 18.82 14.69 10.73 9.01 7.06 164.82%
EY 3.27 4.26 5.31 6.81 9.32 11.10 14.17 -62.20%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.00 0.46 0.52 0.49 0.49 -9.72%

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