[RCECAP] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 7.01%
YoY- 58.24%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 76,390 65,402 57,517 51,185 47,722 42,317 44,596 43.11%
PBT 31,141 24,333 23,512 19,371 20,425 21,693 18,912 39.40%
Tax -1,413 -421 -1,197 446 -2,356 -4,568 -4,024 -50.19%
NP 29,728 23,912 22,315 19,817 18,069 17,125 14,888 58.50%
-
NP to SH 28,467 22,051 19,791 17,984 16,806 16,462 14,888 53.99%
-
Tax Rate 4.54% 1.73% 5.09% -2.30% 11.53% 21.06% 21.28% -
Total Cost 46,662 41,490 35,202 31,368 29,653 25,192 29,708 35.08%
-
Net Worth 112,563 0 81,622 0 0 44,188 40,202 98.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 112,563 0 81,622 0 0 44,188 40,202 98.53%
NOSH 625,352 407,017 408,111 401,136 401,428 401,709 402,028 34.21%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 38.92% 36.56% 38.80% 38.72% 37.86% 40.47% 33.38% -
ROE 25.29% 0.00% 24.25% 0.00% 0.00% 37.25% 37.03% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.22 16.07 14.09 12.76 11.89 10.53 11.09 6.67%
EPS 4.55 5.42 4.85 4.48 4.19 4.10 3.70 14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.00 0.20 0.00 0.00 0.11 0.10 47.91%
Adjusted Per Share Value based on latest NOSH - 401,136
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.15 4.41 3.87 3.45 3.21 2.85 3.00 43.32%
EPS 1.92 1.49 1.33 1.21 1.13 1.11 1.00 54.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.00 0.055 0.00 0.00 0.0298 0.0271 98.39%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.20 0.23 0.15 0.15 0.17 0.17 0.15 -
P/RPS 1.64 1.43 1.06 1.18 1.43 1.61 1.35 13.83%
P/EPS 4.39 4.25 3.09 3.35 4.06 4.15 4.05 5.51%
EY 22.76 23.56 32.33 29.89 24.63 24.11 24.69 -5.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.00 0.75 0.00 0.00 1.55 1.50 -18.17%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 19/05/06 24/02/06 21/11/05 25/08/05 25/05/05 -
Price 0.23 0.21 0.24 0.15 0.15 0.15 0.14 -
P/RPS 1.88 1.31 1.70 1.18 1.26 1.42 1.26 30.54%
P/EPS 5.05 3.88 4.95 3.35 3.58 3.66 3.78 21.28%
EY 19.79 25.80 20.21 29.89 27.91 27.32 26.45 -17.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 1.20 0.00 0.00 1.36 1.40 -5.79%

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