[RCECAP] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
07-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 7.45%
YoY- 32.01%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 255,611 248,013 240,525 235,270 215,400 193,519 171,124 30.70%
PBT 109,989 104,536 105,661 100,221 92,336 86,614 73,769 30.54%
Tax -28,895 -27,697 -31,511 -28,704 -25,780 -25,944 -16,262 46.75%
NP 81,094 76,839 74,150 71,517 66,556 60,670 57,507 25.77%
-
NP to SH 81,094 76,839 74,150 71,517 66,556 60,670 57,507 25.77%
-
Tax Rate 26.27% 26.50% 29.82% 28.64% 27.92% 29.95% 22.04% -
Total Cost 174,517 171,174 166,375 163,753 148,844 132,849 113,617 33.16%
-
Net Worth 422,498 390,992 352,761 319,534 299,056 277,113 263,055 37.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 13,692 7,120 7,120 7,120 7,120 6,475 6,475 64.82%
Div Payout % 16.88% 9.27% 9.60% 9.96% 10.70% 10.67% 11.26% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 422,498 390,992 352,761 319,534 299,056 277,113 263,055 37.18%
NOSH 782,405 781,984 750,555 710,076 712,038 710,546 710,960 6.59%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 31.73% 30.98% 30.83% 30.40% 30.90% 31.35% 33.61% -
ROE 19.19% 19.65% 21.02% 22.38% 22.26% 21.89% 21.86% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.67 31.72 32.05 33.13 30.25 27.24 24.07 22.61%
EPS 10.36 9.83 9.88 10.07 9.35 8.54 8.09 17.94%
DPS 1.75 0.91 0.95 1.00 1.00 0.91 0.91 54.70%
NAPS 0.54 0.50 0.47 0.45 0.42 0.39 0.37 28.69%
Adjusted Per Share Value based on latest NOSH - 710,076
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 34.49 33.47 32.46 31.75 29.07 26.11 23.09 30.70%
EPS 10.94 10.37 10.01 9.65 8.98 8.19 7.76 25.75%
DPS 1.85 0.96 0.96 0.96 0.96 0.87 0.87 65.43%
NAPS 0.5701 0.5276 0.476 0.4312 0.4035 0.3739 0.355 37.17%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.44 0.44 0.43 0.39 0.25 0.24 0.27 -
P/RPS 1.35 1.39 1.34 1.18 0.83 0.88 1.12 13.27%
P/EPS 4.25 4.48 4.35 3.87 2.67 2.81 3.34 17.44%
EY 23.56 22.33 22.98 25.82 37.39 35.58 29.96 -14.81%
DY 3.98 2.07 2.21 2.56 4.00 3.80 3.37 11.74%
P/NAPS 0.81 0.88 0.91 0.87 0.60 0.62 0.73 7.18%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 10/02/10 05/11/09 07/08/09 27/05/09 25/02/09 07/11/08 -
Price 0.38 0.45 0.43 0.43 0.35 0.24 0.24 -
P/RPS 1.16 1.42 1.34 1.30 1.16 0.88 1.00 10.41%
P/EPS 3.67 4.58 4.35 4.27 3.74 2.81 2.97 15.16%
EY 27.28 21.84 22.98 23.42 26.71 35.58 33.70 -13.15%
DY 4.61 2.02 2.21 2.33 2.86 3.80 3.79 13.96%
P/NAPS 0.70 0.90 0.91 0.96 0.83 0.62 0.65 5.06%

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