[RCECAP] QoQ TTM Result on 31-Mar-2023 [#4]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 2.44%
YoY- 4.22%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 341,847 336,006 329,941 323,632 315,691 311,019 299,083 9.29%
PBT 192,153 192,370 190,046 183,942 178,931 179,229 172,868 7.28%
Tax -47,624 -47,229 -46,611 -45,158 -43,450 -44,223 -42,859 7.26%
NP 144,529 145,141 143,435 138,784 135,481 135,006 130,009 7.29%
-
NP to SH 144,529 145,141 143,435 138,784 135,481 135,006 130,009 7.29%
-
Tax Rate 24.78% 24.55% 24.53% 24.55% 24.28% 24.67% 24.79% -
Total Cost 197,318 190,865 186,506 184,848 180,210 176,013 169,074 10.81%
-
Net Worth 806,136 828,121 784,150 806,136 769,264 908,025 878,324 -5.54%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 109,927 109,927 219,723 219,723 197,693 197,693 54,744 58.96%
Div Payout % 76.06% 75.74% 153.19% 158.32% 145.92% 146.43% 42.11% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 806,136 828,121 784,150 806,136 769,264 908,025 878,324 -5.54%
NOSH 741,066 741,066 741,066 741,066 741,066 740,596 740,388 0.06%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 42.28% 43.20% 43.47% 42.88% 42.92% 43.41% 43.47% -
ROE 17.93% 17.53% 18.29% 17.22% 17.61% 14.87% 14.80% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 46.65 45.85 45.02 44.16 43.09 42.47 40.86 9.21%
EPS 19.72 19.80 19.57 18.94 18.49 18.44 17.76 7.20%
DPS 15.00 15.00 30.00 30.00 27.00 27.00 7.48 58.82%
NAPS 1.10 1.13 1.07 1.10 1.05 1.24 1.20 -5.62%
Adjusted Per Share Value based on latest NOSH - 741,066
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 23.06 22.67 22.26 21.83 21.30 20.98 20.18 9.27%
EPS 9.75 9.79 9.68 9.36 9.14 9.11 8.77 7.29%
DPS 7.42 7.42 14.82 14.82 13.34 13.34 3.69 59.11%
NAPS 0.5438 0.5587 0.529 0.5438 0.519 0.6126 0.5925 -5.54%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.06 2.47 2.21 1.82 1.69 1.60 1.67 -
P/RPS 6.56 5.39 4.91 4.12 3.92 3.77 4.09 36.90%
P/EPS 15.52 12.47 11.29 9.61 9.14 8.68 9.40 39.56%
EY 6.44 8.02 8.86 10.41 10.94 11.52 10.64 -28.38%
DY 4.90 6.07 13.57 16.48 15.98 16.87 4.48 6.13%
P/NAPS 2.78 2.19 2.07 1.65 1.61 1.29 1.39 58.53%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 08/02/24 22/11/23 14/08/23 23/05/23 15/02/23 21/11/22 11/08/22 -
Price 3.14 2.71 2.23 1.92 1.85 1.77 1.66 -
P/RPS 6.73 5.91 4.95 4.35 4.29 4.17 4.06 39.93%
P/EPS 15.92 13.68 11.39 10.14 10.00 9.60 9.35 42.45%
EY 6.28 7.31 8.78 9.86 10.00 10.42 10.70 -29.83%
DY 4.78 5.54 13.45 15.63 14.59 15.25 4.51 3.94%
P/NAPS 2.85 2.40 2.08 1.75 1.76 1.43 1.38 61.95%

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