[RCECAP] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 12.08%
YoY- 43.71%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 255,638 271,459 269,586 276,276 262,254 247,512 255,611 0.00%
PBT 139,652 146,169 140,099 147,452 135,095 118,770 109,989 17.23%
Tax -30,161 -32,322 -35,842 -37,030 -36,574 -32,573 -28,895 2.89%
NP 109,491 113,847 104,257 110,422 98,521 86,197 81,094 22.13%
-
NP to SH 109,491 113,847 104,257 110,422 98,521 86,197 81,094 22.13%
-
Tax Rate 21.60% 22.11% 25.58% 25.11% 27.07% 27.43% 26.27% -
Total Cost 146,147 157,612 165,329 165,854 163,733 161,315 174,517 -11.14%
-
Net Worth 492,315 476,890 446,401 430,286 399,282 383,498 422,498 10.72%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 11,747 11,747 11,747 13,692 13,692 13,692 13,692 -9.70%
Div Payout % 10.73% 10.32% 11.27% 12.40% 13.90% 15.88% 16.88% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 492,315 476,890 446,401 430,286 399,282 383,498 422,498 10.72%
NOSH 781,453 781,788 783,160 782,338 782,907 782,649 782,405 -0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 42.83% 41.94% 38.67% 39.97% 37.57% 34.83% 31.73% -
ROE 22.24% 23.87% 23.35% 25.66% 24.67% 22.48% 19.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.71 34.72 34.42 35.31 33.50 31.62 32.67 0.08%
EPS 14.01 14.56 13.31 14.11 12.58 11.01 10.36 22.26%
DPS 1.50 1.50 1.50 1.75 1.75 1.75 1.75 -9.75%
NAPS 0.63 0.61 0.57 0.55 0.51 0.49 0.54 10.81%
Adjusted Per Share Value based on latest NOSH - 782,338
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.22 18.29 18.16 18.61 17.67 16.67 17.22 0.00%
EPS 7.38 7.67 7.02 7.44 6.64 5.81 5.46 22.22%
DPS 0.79 0.79 0.79 0.92 0.92 0.92 0.92 -9.64%
NAPS 0.3317 0.3213 0.3007 0.2899 0.269 0.2584 0.2846 10.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.29 0.35 0.36 0.36 0.41 0.41 0.44 -
P/RPS 0.89 1.01 1.05 1.02 1.22 1.30 1.35 -24.23%
P/EPS 2.07 2.40 2.70 2.55 3.26 3.72 4.25 -38.06%
EY 48.31 41.61 36.98 39.21 30.69 26.86 23.56 61.33%
DY 5.17 4.29 4.17 4.86 4.27 4.27 3.98 19.03%
P/NAPS 0.46 0.57 0.63 0.65 0.80 0.84 0.81 -31.39%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 09/08/11 25/05/11 21/02/11 19/11/10 13/08/10 26/05/10 -
Price 0.31 0.30 0.34 0.35 0.42 0.42 0.38 -
P/RPS 0.95 0.86 0.99 0.99 1.25 1.33 1.16 -12.45%
P/EPS 2.21 2.06 2.55 2.48 3.34 3.81 3.67 -28.66%
EY 45.20 48.54 39.15 40.33 29.96 26.22 27.28 39.97%
DY 4.84 5.00 4.41 5.00 4.17 4.17 4.61 3.29%
P/NAPS 0.49 0.49 0.60 0.64 0.82 0.86 0.70 -21.14%

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