[RCECAP] QoQ Quarter Result on 31-Mar-2020 [#4]

Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -8.57%
YoY- 19.37%
Quarter Report
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 77,855 75,921 64,719 72,993 72,502 70,176 66,938 10.54%
PBT 46,679 44,158 30,586 37,845 40,975 36,795 33,285 25.16%
Tax -11,923 -11,166 -7,762 -9,521 -9,995 -9,637 -9,166 19.06%
NP 34,756 32,992 22,824 28,324 30,980 27,158 24,119 27.43%
-
NP to SH 34,756 32,992 22,824 28,324 30,980 27,158 24,119 27.43%
-
Tax Rate 25.54% 25.29% 25.38% 25.16% 24.39% 26.19% 27.54% -
Total Cost 43,099 42,929 41,895 44,669 41,522 43,018 42,819 0.43%
-
Net Worth 732,700 715,551 674,056 673,303 641,927 625,085 610,479 12.87%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 21,359 - 21,040 - 17,363 - -
Div Payout % - 64.74% - 74.29% - 63.94% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 732,700 715,551 674,056 673,303 641,927 625,085 610,479 12.87%
NOSH 380,098 379,661 376,835 372,938 348,873 368,854 364,393 2.83%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 44.64% 43.46% 35.27% 38.80% 42.73% 38.70% 36.03% -
ROE 4.74% 4.61% 3.39% 4.21% 4.83% 4.34% 3.95% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 21.78 21.33 18.43 20.81 20.78 20.21 19.52 7.54%
EPS 9.72 9.27 6.50 8.08 8.88 7.82 7.03 23.98%
DPS 0.00 6.00 0.00 6.00 0.00 5.00 0.00 -
NAPS 2.05 2.01 1.92 1.92 1.84 1.80 1.78 9.82%
Adjusted Per Share Value based on latest NOSH - 372,938
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.51 10.25 8.74 9.86 9.79 9.48 9.04 10.51%
EPS 4.69 4.46 3.08 3.82 4.18 3.67 3.26 27.29%
DPS 0.00 2.88 0.00 2.84 0.00 2.34 0.00 -
NAPS 0.9895 0.9663 0.9103 0.9092 0.8669 0.8441 0.8244 12.87%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.75 1.90 1.90 1.49 1.65 1.55 1.62 -
P/RPS 12.62 8.91 10.31 7.16 7.94 7.67 8.30 32.05%
P/EPS 28.28 20.50 29.23 18.45 18.58 19.82 23.04 14.56%
EY 3.54 4.88 3.42 5.42 5.38 5.05 4.34 -12.64%
DY 0.00 3.16 0.00 4.03 0.00 3.23 0.00 -
P/NAPS 1.34 0.95 0.99 0.78 0.90 0.86 0.91 29.28%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 09/02/21 10/11/20 18/08/20 16/06/20 18/02/20 11/11/19 21/08/19 -
Price 2.51 1.94 1.95 1.81 1.69 1.57 1.60 -
P/RPS 11.52 9.10 10.58 8.70 8.13 7.77 8.20 25.30%
P/EPS 25.81 20.93 29.99 22.41 19.03 20.08 22.75 8.73%
EY 3.87 4.78 3.33 4.46 5.25 4.98 4.40 -8.16%
DY 0.00 3.09 0.00 3.31 0.00 3.18 0.00 -
P/NAPS 1.22 0.97 1.02 0.94 0.92 0.87 0.90 22.37%

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 0 of 0 comments

Post a Comment