[RCECAP] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
11-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 780.41%
YoY- 124.75%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 228,408 207,740 149,956 121,644 153,496 191,960 243,028 -1.02%
PBT 109,528 93,720 49,536 34,704 -138,868 71,156 159,240 -6.04%
Tax -25,816 -23,608 -11,788 -7,200 27,744 -17,804 -26,336 -0.33%
NP 83,712 70,112 37,748 27,504 -111,124 53,352 132,904 -7.40%
-
NP to SH 83,712 70,112 37,748 27,504 -111,124 53,352 132,904 -7.40%
-
Tax Rate 23.57% 25.19% 23.80% 20.75% - 25.02% 16.54% -
Total Cost 144,696 137,628 112,208 94,140 264,620 138,608 110,124 4.65%
-
Net Worth 463,937 376,527 573,871 641,759 632,984 0 476,890 -0.45%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 463,937 376,527 573,871 641,759 632,984 0 476,890 -0.45%
NOSH 338,640 324,592 1,275,270 1,145,999 1,172,194 784,588 781,788 -13.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 36.65% 33.75% 25.17% 22.61% -72.40% 27.79% 54.69% -
ROE 18.04% 18.62% 6.58% 4.29% -17.56% 0.00% 27.87% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 67.45 64.00 11.76 10.61 13.09 24.47 31.09 13.76%
EPS 24.72 21.60 2.96 2.40 -9.48 4.56 17.00 6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.16 0.45 0.56 0.54 0.00 0.61 14.42%
Adjusted Per Share Value based on latest NOSH - 1,145,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 15.39 13.99 10.10 8.19 10.34 12.93 16.37 -1.02%
EPS 5.64 4.72 2.54 1.85 -7.49 3.59 8.95 -7.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3125 0.2537 0.3866 0.4323 0.4264 0.00 0.3213 -0.46%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.71 0.705 0.34 0.335 0.27 0.31 0.35 -
P/RPS 2.54 1.10 2.89 3.16 2.06 1.27 1.13 14.43%
P/EPS 6.92 3.26 11.49 13.96 -2.85 4.56 2.06 22.35%
EY 14.46 30.64 8.71 7.16 -35.11 21.94 48.57 -18.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.61 0.76 0.60 0.50 0.00 0.57 13.96%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 10/08/16 06/08/15 11/08/14 06/08/13 13/08/12 09/08/11 -
Price 1.65 0.78 0.34 0.345 0.29 0.32 0.30 -
P/RPS 2.45 1.22 2.89 3.25 2.21 1.31 0.97 16.68%
P/EPS 6.67 3.61 11.49 14.37 -3.06 4.71 1.76 24.83%
EY 14.98 27.69 8.71 6.96 -32.69 21.25 56.67 -19.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.67 0.76 0.62 0.54 0.00 0.49 16.08%

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