[RCECAP] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 1.03%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 187,026 239,120 267,016 253,730 203,480 125,108 85,336 13.95%
PBT 76,186 149,184 150,078 99,866 73,214 59,200 41,716 10.54%
Tax -18,514 -28,968 -40,330 -24,972 -13,510 -13,328 -6,534 18.93%
NP 57,672 120,216 109,748 74,894 59,704 45,872 35,182 8.57%
-
NP to SH 57,672 120,216 109,748 74,894 59,704 45,872 35,182 8.57%
-
Tax Rate 24.30% 19.42% 26.87% 25.01% 18.45% 22.51% 15.66% -
Total Cost 129,354 118,904 157,268 178,836 143,776 79,236 50,154 17.08%
-
Net Worth 820,536 493,073 399,225 343,751 262,357 180,903 112,682 39.17%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 820,536 493,073 399,225 343,751 262,357 180,903 112,682 39.17%
NOSH 1,172,195 782,656 782,795 731,386 709,073 646,084 626,014 11.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 30.84% 50.27% 41.10% 29.52% 29.34% 36.67% 41.23% -
ROE 7.03% 24.38% 27.49% 21.79% 22.76% 25.36% 31.22% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.96 30.55 34.11 34.69 28.70 19.36 13.63 2.66%
EPS 4.92 15.36 14.02 10.24 8.42 7.10 5.62 -2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.63 0.51 0.47 0.37 0.28 0.18 25.37%
Adjusted Per Share Value based on latest NOSH - 750,555
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.24 32.27 36.03 34.24 27.46 16.88 11.52 13.95%
EPS 7.78 16.22 14.81 10.11 8.06 6.19 4.75 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1072 0.6654 0.5387 0.4639 0.354 0.2441 0.1521 39.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.30 0.29 0.41 0.43 0.27 0.61 0.20 -
P/RPS 1.88 0.95 1.20 1.24 0.94 3.15 1.47 4.18%
P/EPS 6.10 1.89 2.92 4.20 3.21 8.59 3.56 9.38%
EY 16.40 52.97 34.20 23.81 31.19 11.64 28.10 -8.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.80 0.91 0.73 2.18 1.11 -14.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 25/11/11 19/11/10 05/11/09 07/11/08 23/11/07 29/11/06 -
Price 0.31 0.31 0.42 0.43 0.24 0.57 0.23 -
P/RPS 1.94 1.01 1.23 1.24 0.84 2.94 1.69 2.32%
P/EPS 6.30 2.02 3.00 4.20 2.85 8.03 4.09 7.45%
EY 15.87 49.55 33.38 23.81 35.08 12.46 24.43 -6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.82 0.91 0.65 2.04 1.28 -16.28%

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