[RCECAP] QoQ Quarter Result on 31-Mar-2016 [#4]

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -46.81%
YoY- -38.05%
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 57,982 56,160 51,935 44,302 41,552 39,043 37,489 33.56%
PBT 23,702 25,503 23,430 11,101 16,840 13,858 12,384 53.84%
Tax -1,928 -7,101 -5,902 -4,185 -3,837 -3,643 -2,947 -24.54%
NP 21,774 18,402 17,528 6,916 13,003 10,215 9,437 74.16%
-
NP to SH 21,774 18,402 17,528 6,916 13,003 10,215 9,437 74.16%
-
Tax Rate 8.13% 27.84% 25.19% 37.70% 22.79% 26.29% 23.80% -
Total Cost 36,208 37,758 34,407 37,386 28,549 28,828 28,052 18.45%
-
Net Worth 414,106 386,376 376,527 456,716 450,599 434,137 573,871 -19.46%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 45,671 - 134,071 - -
Div Payout % - - - 660.38% - 1,312.50% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 414,106 386,376 376,527 456,716 450,599 434,137 573,871 -19.46%
NOSH 333,957 327,437 324,592 1,304,905 1,287,425 1,276,874 1,275,270 -58.90%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 37.55% 32.77% 33.75% 15.61% 31.29% 26.16% 25.17% -
ROE 5.26% 4.76% 4.66% 1.51% 2.89% 2.35% 1.64% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.36 17.15 16.00 3.40 3.23 3.06 2.94 224.93%
EPS 6.52 5.62 5.40 0.53 1.01 0.80 0.74 323.78%
DPS 0.00 0.00 0.00 3.50 0.00 10.50 0.00 -
NAPS 1.24 1.18 1.16 0.35 0.35 0.34 0.45 95.94%
Adjusted Per Share Value based on latest NOSH - 1,304,905
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.83 7.58 7.01 5.98 5.61 5.27 5.06 33.60%
EPS 2.94 2.49 2.37 0.93 1.76 1.38 1.27 74.55%
DPS 0.00 0.00 0.00 6.17 0.00 18.11 0.00 -
NAPS 0.5592 0.5218 0.5085 0.6168 0.6085 0.5863 0.775 -19.47%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.36 1.31 0.705 0.285 0.27 0.25 0.34 -
P/RPS 7.83 7.64 4.41 8.39 8.37 8.18 11.57 -22.82%
P/EPS 20.86 23.31 13.06 53.77 26.73 31.25 45.95 -40.79%
EY 4.79 4.29 7.66 1.86 3.74 3.20 2.18 68.61%
DY 0.00 0.00 0.00 12.28 0.00 42.00 0.00 -
P/NAPS 1.10 1.11 0.61 0.81 0.77 0.74 0.76 27.81%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 15/02/17 03/11/16 10/08/16 26/05/16 03/02/16 05/11/15 06/08/15 -
Price 1.51 1.23 0.78 0.75 0.255 0.30 0.34 -
P/RPS 8.70 7.17 4.87 22.09 7.90 9.81 11.57 -17.23%
P/EPS 23.16 21.89 14.44 141.51 25.25 37.50 45.95 -36.53%
EY 4.32 4.57 6.92 0.71 3.96 2.67 2.18 57.44%
DY 0.00 0.00 0.00 4.67 0.00 35.00 0.00 -
P/NAPS 1.22 1.04 0.67 2.14 0.73 0.88 0.76 36.90%

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