[RCECAP] QoQ Quarter Result on 31-Mar-2017 [#4]

Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -2.43%
YoY- 207.19%
Quarter Report
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 63,997 61,565 57,102 57,254 57,982 56,160 51,935 14.89%
PBT 29,987 29,931 27,382 28,855 23,702 25,503 23,430 17.82%
Tax -7,071 -8,116 -6,454 -7,610 -1,928 -7,101 -5,902 12.76%
NP 22,916 21,815 20,928 21,245 21,774 18,402 17,528 19.50%
-
NP to SH 22,916 21,815 20,928 21,245 21,774 18,402 17,528 19.50%
-
Tax Rate 23.58% 27.12% 23.57% 26.37% 8.13% 27.84% 25.19% -
Total Cost 41,081 39,750 36,174 36,009 36,208 37,758 34,407 12.50%
-
Net Worth 495,189 480,611 463,937 438,282 414,106 386,376 376,527 19.97%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 10,225 - 10,037 - - - -
Div Payout % - 46.88% - 47.24% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 495,189 480,611 463,937 438,282 414,106 386,376 376,527 19.97%
NOSH 355,584 340,859 338,640 334,566 333,957 327,437 324,592 6.25%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 35.81% 35.43% 36.65% 37.11% 37.55% 32.77% 33.75% -
ROE 4.63% 4.54% 4.51% 4.85% 5.26% 4.76% 4.66% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.74 18.06 16.86 17.11 17.36 17.15 16.00 11.08%
EPS 6.71 6.40 6.18 6.35 6.52 5.62 5.40 15.53%
DPS 0.00 3.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.45 1.41 1.37 1.31 1.24 1.18 1.16 15.99%
Adjusted Per Share Value based on latest NOSH - 334,566
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.64 8.31 7.71 7.73 7.83 7.58 7.01 14.91%
EPS 3.09 2.95 2.83 2.87 2.94 2.49 2.37 19.28%
DPS 0.00 1.38 0.00 1.36 0.00 0.00 0.00 -
NAPS 0.6687 0.649 0.6265 0.5919 0.5592 0.5218 0.5085 19.97%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.50 1.59 1.71 1.78 1.36 1.31 0.705 -
P/RPS 8.00 8.80 10.14 10.40 7.83 7.64 4.41 48.58%
P/EPS 22.35 24.84 27.67 28.03 20.86 23.31 13.06 42.93%
EY 4.47 4.03 3.61 3.57 4.79 4.29 7.66 -30.09%
DY 0.00 1.89 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.25 1.36 1.10 1.11 0.61 41.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 08/02/18 09/11/17 22/08/17 26/05/17 15/02/17 03/11/16 10/08/16 -
Price 1.47 1.59 1.65 1.83 1.51 1.23 0.78 -
P/RPS 7.84 8.80 9.79 10.69 8.70 7.17 4.87 37.24%
P/EPS 21.91 24.84 26.70 28.82 23.16 21.89 14.44 31.94%
EY 4.56 4.03 3.75 3.47 4.32 4.57 6.92 -24.21%
DY 0.00 1.89 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.20 1.40 1.22 1.04 0.67 31.37%

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 1 of 1 comments

tewnama

Cantik betul ! Untung bersih naik dari 6.9 juta kepada 21.2 juta !!!

2017-05-27 18:10

Post a Comment