[RCECAP] QoQ Quarter Result on 31-Mar-2018 [#4]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 0.46%
YoY- 8.36%
Quarter Report
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 66,976 64,964 63,235 63,242 63,997 61,565 57,102 11.18%
PBT 35,475 31,256 31,110 30,073 29,987 29,931 27,382 18.78%
Tax -10,320 -7,804 -7,911 -7,051 -7,071 -8,116 -6,454 36.62%
NP 25,155 23,452 23,199 23,022 22,916 21,815 20,928 13.01%
-
NP to SH 25,155 23,452 23,199 23,022 22,916 21,815 20,928 13.01%
-
Tax Rate 29.09% 24.97% 25.43% 23.45% 23.58% 27.12% 23.57% -
Total Cost 41,821 41,512 40,036 40,220 41,081 39,750 36,174 10.12%
-
Net Worth 559,810 544,014 534,509 519,794 495,189 480,611 463,937 13.30%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 13,600 - 13,678 - 10,225 - -
Div Payout % - 57.99% - 59.42% - 46.88% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 559,810 544,014 534,509 519,794 495,189 480,611 463,937 13.30%
NOSH 359,487 358,584 355,994 355,994 355,584 340,859 338,640 4.05%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 37.56% 36.10% 36.69% 36.40% 35.81% 35.43% 36.65% -
ROE 4.49% 4.31% 4.34% 4.43% 4.63% 4.54% 4.51% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.62 19.11 18.57 18.49 18.74 18.06 16.86 10.60%
EPS 7.37 6.90 6.81 6.73 6.71 6.40 6.18 12.42%
DPS 0.00 4.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 1.64 1.60 1.57 1.52 1.45 1.41 1.37 12.70%
Adjusted Per Share Value based on latest NOSH - 355,994
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.04 8.77 8.54 8.54 8.64 8.31 7.71 11.16%
EPS 3.40 3.17 3.13 3.11 3.09 2.95 2.83 12.97%
DPS 0.00 1.84 0.00 1.85 0.00 1.38 0.00 -
NAPS 0.756 0.7346 0.7218 0.7019 0.6687 0.649 0.6265 13.30%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.47 1.63 1.52 1.23 1.50 1.59 1.71 -
P/RPS 7.49 8.53 8.18 6.65 8.00 8.80 10.14 -18.24%
P/EPS 19.95 23.63 22.31 18.27 22.35 24.84 27.67 -19.54%
EY 5.01 4.23 4.48 5.47 4.47 4.03 3.61 24.34%
DY 0.00 2.45 0.00 3.25 0.00 1.89 0.00 -
P/NAPS 0.90 1.02 0.97 0.81 1.03 1.13 1.25 -19.61%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 14/11/18 23/08/18 28/05/18 08/02/18 09/11/17 22/08/17 -
Price 1.65 1.54 1.63 1.33 1.47 1.59 1.65 -
P/RPS 8.41 8.06 8.78 7.19 7.84 8.80 9.79 -9.60%
P/EPS 22.39 22.33 23.92 19.76 21.91 24.84 26.70 -11.04%
EY 4.47 4.48 4.18 5.06 4.56 4.03 3.75 12.38%
DY 0.00 2.60 0.00 3.01 0.00 1.89 0.00 -
P/NAPS 1.01 0.96 1.04 0.88 1.01 1.13 1.20 -10.82%

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