[RCECAP] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 14.84%
YoY- 30.38%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 267,016 253,730 203,480 125,108 85,336 47,590 41,338 36.44%
PBT 150,078 99,866 73,214 59,200 41,716 26,458 23,432 36.25%
Tax -40,330 -24,972 -13,510 -13,328 -6,534 -6,102 -9,438 27.37%
NP 109,748 74,894 59,704 45,872 35,182 20,356 13,994 40.93%
-
NP to SH 109,748 74,894 59,704 45,872 35,182 17,830 13,994 40.93%
-
Tax Rate 26.87% 25.01% 18.45% 22.51% 15.66% 23.06% 40.28% -
Total Cost 157,268 178,836 143,776 79,236 50,154 27,234 27,344 33.83%
-
Net Worth 399,225 343,751 262,357 180,903 112,682 0 52,276 40.30%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 399,225 343,751 262,357 180,903 112,682 0 52,276 40.30%
NOSH 782,795 731,386 709,073 646,084 626,014 401,576 402,126 11.73%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 41.10% 29.52% 29.34% 36.67% 41.23% 42.77% 33.85% -
ROE 27.49% 21.79% 22.76% 25.36% 31.22% 0.00% 26.77% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.11 34.69 28.70 19.36 13.63 11.85 10.28 22.11%
EPS 14.02 10.24 8.42 7.10 5.62 3.34 3.48 26.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.47 0.37 0.28 0.18 0.00 0.13 25.57%
Adjusted Per Share Value based on latest NOSH - 647,500
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.99 17.09 13.71 8.43 5.75 3.21 2.78 36.49%
EPS 7.39 5.05 4.02 3.09 2.37 1.20 0.94 40.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.2316 0.1767 0.1219 0.0759 0.00 0.0352 40.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.41 0.43 0.27 0.61 0.20 0.17 0.14 -
P/RPS 1.20 1.24 0.94 3.15 1.47 1.43 1.36 -2.06%
P/EPS 2.92 4.20 3.21 8.59 3.56 3.83 4.02 -5.18%
EY 34.20 23.81 31.19 11.64 28.10 26.12 24.86 5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.73 2.18 1.11 0.00 1.08 -4.87%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 05/11/09 07/11/08 23/11/07 29/11/06 21/11/05 25/11/04 -
Price 0.42 0.43 0.24 0.57 0.23 0.15 0.17 -
P/RPS 1.23 1.24 0.84 2.94 1.69 1.27 1.65 -4.77%
P/EPS 3.00 4.20 2.85 8.03 4.09 3.38 4.89 -7.81%
EY 33.38 23.81 35.08 12.46 24.43 29.60 20.47 8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.65 2.04 1.28 0.00 1.31 -7.50%

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