[RCECAP] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 9.7%
YoY- 31.56%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 248,013 240,525 235,270 215,400 193,519 171,124 150,995 39.08%
PBT 104,536 105,661 100,221 92,336 86,614 73,769 70,229 30.27%
Tax -27,697 -31,511 -28,704 -25,780 -25,944 -16,262 -16,053 43.70%
NP 76,839 74,150 71,517 66,556 60,670 57,507 54,176 26.15%
-
NP to SH 76,839 74,150 71,517 66,556 60,670 57,507 54,176 26.15%
-
Tax Rate 26.50% 29.82% 28.64% 27.92% 29.95% 22.04% 22.86% -
Total Cost 171,174 166,375 163,753 148,844 132,849 113,617 96,819 46.06%
-
Net Worth 390,992 352,761 319,534 299,056 277,113 263,055 248,701 35.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,120 7,120 7,120 7,120 6,475 6,475 6,475 6.51%
Div Payout % 9.27% 9.60% 9.96% 10.70% 10.67% 11.26% 11.95% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 390,992 352,761 319,534 299,056 277,113 263,055 248,701 35.09%
NOSH 781,984 750,555 710,076 712,038 710,546 710,960 710,575 6.57%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 30.98% 30.83% 30.40% 30.90% 31.35% 33.61% 35.88% -
ROE 19.65% 21.02% 22.38% 22.26% 21.89% 21.86% 21.78% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 31.72 32.05 33.13 30.25 27.24 24.07 21.25 30.51%
EPS 9.83 9.88 10.07 9.35 8.54 8.09 7.62 18.44%
DPS 0.91 0.95 1.00 1.00 0.91 0.91 0.91 0.00%
NAPS 0.50 0.47 0.45 0.42 0.39 0.37 0.35 26.76%
Adjusted Per Share Value based on latest NOSH - 712,038
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.47 32.46 31.75 29.07 26.11 23.09 20.38 39.07%
EPS 10.37 10.01 9.65 8.98 8.19 7.76 7.31 26.17%
DPS 0.96 0.96 0.96 0.96 0.87 0.87 0.87 6.76%
NAPS 0.5276 0.476 0.4312 0.4035 0.3739 0.355 0.3356 35.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.43 0.39 0.25 0.24 0.27 0.34 -
P/RPS 1.39 1.34 1.18 0.83 0.88 1.12 1.60 -8.93%
P/EPS 4.48 4.35 3.87 2.67 2.81 3.34 4.46 0.29%
EY 22.33 22.98 25.82 37.39 35.58 29.96 22.42 -0.26%
DY 2.07 2.21 2.56 4.00 3.80 3.37 2.68 -15.77%
P/NAPS 0.88 0.91 0.87 0.60 0.62 0.73 0.97 -6.26%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 05/11/09 07/08/09 27/05/09 25/02/09 07/11/08 27/08/08 -
Price 0.45 0.43 0.43 0.35 0.24 0.24 0.31 -
P/RPS 1.42 1.34 1.30 1.16 0.88 1.00 1.46 -1.82%
P/EPS 4.58 4.35 4.27 3.74 2.81 2.97 4.07 8.16%
EY 21.84 22.98 23.42 26.71 35.58 33.70 24.59 -7.58%
DY 2.02 2.21 2.33 2.86 3.80 3.79 2.94 -22.08%
P/NAPS 0.90 0.91 0.96 0.83 0.62 0.65 0.89 0.74%

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