[RCECAP] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -17.44%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 335,880 310,644 312,140 258,876 267,752 252,940 228,408 6.63%
PBT 195,964 171,548 189,000 122,344 133,140 124,440 109,528 10.17%
Tax -48,452 -42,640 -47,452 -31,048 -36,664 -31,644 -25,816 11.05%
NP 147,512 128,908 141,548 91,296 96,476 92,796 83,712 9.89%
-
NP to SH 147,512 128,908 141,548 91,296 96,476 92,796 83,712 9.89%
-
Tax Rate 24.72% 24.86% 25.11% 25.38% 27.54% 25.43% 23.57% -
Total Cost 188,368 181,736 170,592 167,580 171,276 160,144 144,696 4.49%
-
Net Worth 784,150 878,324 786,700 674,056 610,479 534,509 463,937 9.13%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 784,150 878,324 786,700 674,056 610,479 534,509 463,937 9.13%
NOSH 741,066 740,388 384,130 376,835 364,393 355,994 338,640 13.93%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 43.92% 41.50% 45.35% 35.27% 36.03% 36.69% 36.65% -
ROE 18.81% 14.68% 17.99% 13.54% 15.80% 17.36% 18.04% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 45.83 42.44 86.50 73.74 78.07 74.30 67.45 -6.23%
EPS 20.12 17.60 39.24 26.00 28.12 27.24 24.72 -3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.20 2.18 1.92 1.78 1.57 1.37 -4.03%
Adjusted Per Share Value based on latest NOSH - 376,835
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 22.63 20.93 21.03 17.44 18.04 17.04 15.39 6.63%
EPS 9.94 8.68 9.54 6.15 6.50 6.25 5.64 9.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5283 0.5917 0.53 0.4541 0.4113 0.3601 0.3125 9.14%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.21 1.67 2.86 1.90 1.62 1.52 1.71 -
P/RPS 4.82 3.93 3.31 2.58 2.08 2.05 2.54 11.26%
P/EPS 10.98 9.48 7.29 7.31 5.76 5.58 6.92 7.99%
EY 9.11 10.55 13.71 13.69 17.36 17.93 14.46 -7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.39 1.31 0.99 0.91 0.97 1.25 8.76%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 14/08/23 11/08/22 12/08/21 18/08/20 21/08/19 23/08/18 22/08/17 -
Price 2.23 1.66 2.73 1.95 1.60 1.63 1.65 -
P/RPS 4.87 3.91 3.16 2.64 2.05 2.19 2.45 12.12%
P/EPS 11.08 9.43 6.96 7.50 5.69 5.98 6.67 8.82%
EY 9.03 10.61 14.37 13.34 17.58 16.72 14.98 -8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.38 1.25 1.02 0.90 1.04 1.20 9.59%

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