[RCECAP] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
12-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 13.57%
YoY- 55.04%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 316,460 335,880 310,644 312,140 258,876 267,752 252,940 3.80%
PBT 161,784 195,964 171,548 189,000 122,344 133,140 124,440 4.46%
Tax -40,488 -48,452 -42,640 -47,452 -31,048 -36,664 -31,644 4.18%
NP 121,296 147,512 128,908 141,548 91,296 96,476 92,796 4.56%
-
NP to SH 121,296 147,512 128,908 141,548 91,296 96,476 92,796 4.56%
-
Tax Rate 25.03% 24.72% 24.86% 25.11% 25.38% 27.54% 25.43% -
Total Cost 195,164 188,368 181,736 170,592 167,580 171,276 160,144 3.34%
-
Net Worth 806,136 784,150 878,324 786,700 674,056 610,479 534,509 7.08%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 806,136 784,150 878,324 786,700 674,056 610,479 534,509 7.08%
NOSH 741,066 741,066 740,388 384,130 376,835 364,393 355,994 12.98%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 38.33% 43.92% 41.50% 45.35% 35.27% 36.03% 36.69% -
ROE 15.05% 18.81% 14.68% 17.99% 13.54% 15.80% 17.36% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 43.18 45.83 42.44 86.50 73.74 78.07 74.30 -8.64%
EPS 16.56 20.12 17.60 39.24 26.00 28.12 27.24 -7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.07 1.20 2.18 1.92 1.78 1.57 -5.75%
Adjusted Per Share Value based on latest NOSH - 384,130
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 21.35 22.66 20.96 21.06 17.46 18.06 17.06 3.80%
EPS 8.18 9.95 8.70 9.55 6.16 6.51 6.26 4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5438 0.529 0.5925 0.5307 0.4547 0.4118 0.3606 7.08%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.82 2.21 1.67 2.86 1.90 1.62 1.52 -
P/RPS 6.53 4.82 3.93 3.31 2.58 2.08 2.05 21.27%
P/EPS 17.04 10.98 9.48 7.29 7.31 5.76 5.58 20.42%
EY 5.87 9.11 10.55 13.71 13.69 17.36 17.93 -16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.07 1.39 1.31 0.99 0.91 0.97 17.53%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 15/08/24 14/08/23 11/08/22 12/08/21 18/08/20 21/08/19 23/08/18 -
Price 3.27 2.23 1.66 2.73 1.95 1.60 1.63 -
P/RPS 7.57 4.87 3.91 3.16 2.64 2.05 2.19 22.94%
P/EPS 19.76 11.08 9.43 6.96 7.50 5.69 5.98 22.02%
EY 5.06 9.03 10.61 14.37 13.34 17.58 16.72 -18.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 2.08 1.38 1.25 1.02 0.90 1.04 19.09%

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