[RCECAP] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -8.95%
YoY- 172.05%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 237,334 216,190 153,064 125,524 141,268 187,026 239,120 -0.12%
PBT 114,626 97,866 52,484 32,340 -41,652 76,186 149,184 -4.29%
Tax -29,140 -26,006 -13,180 -7,298 6,894 -18,514 -28,968 0.09%
NP 85,486 71,860 39,304 25,042 -34,758 57,672 120,216 -5.51%
-
NP to SH 85,486 71,860 39,304 25,042 -34,758 57,672 120,216 -5.51%
-
Tax Rate 25.42% 26.57% 25.11% 22.57% - 24.30% 19.42% -
Total Cost 151,848 144,330 113,760 100,482 176,026 129,354 118,904 4.15%
-
Net Worth 479,074 384,731 433,875 626,049 622,356 820,536 493,073 -0.47%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 20,386 - 267,981 - - - - -
Div Payout % 23.85% - 681.82% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 479,074 384,731 433,875 626,049 622,356 820,536 493,073 -0.47%
NOSH 339,769 326,043 1,276,103 1,138,272 1,174,256 1,172,195 782,656 -12.97%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 36.02% 33.24% 25.68% 19.95% -24.60% 30.84% 50.27% -
ROE 17.84% 18.68% 9.06% 4.00% -5.58% 7.03% 24.38% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 69.85 66.31 11.99 11.03 12.03 15.96 30.55 14.76%
EPS 25.16 22.04 3.08 2.20 -2.96 4.92 15.36 8.56%
DPS 6.00 0.00 21.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.18 0.34 0.55 0.53 0.70 0.63 14.35%
Adjusted Per Share Value based on latest NOSH - 1,129,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.99 14.56 10.31 8.46 9.52 12.60 16.11 -0.12%
EPS 5.76 4.84 2.65 1.69 -2.34 3.89 8.10 -5.51%
DPS 1.37 0.00 18.05 0.00 0.00 0.00 0.00 -
NAPS 0.3227 0.2592 0.2923 0.4218 0.4193 0.5528 0.3322 -0.48%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.59 1.31 0.25 0.335 0.265 0.30 0.29 -
P/RPS 2.28 1.98 2.08 3.04 2.20 1.88 0.95 15.69%
P/EPS 6.32 5.94 8.12 15.23 -8.95 6.10 1.89 22.26%
EY 15.82 16.82 12.32 6.57 -11.17 16.40 52.97 -18.22%
DY 3.77 0.00 84.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.11 0.74 0.61 0.50 0.43 0.46 16.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 09/11/17 03/11/16 05/11/15 19/11/14 15/11/13 06/11/12 25/11/11 -
Price 1.59 1.23 0.30 0.33 0.275 0.31 0.31 -
P/RPS 2.28 1.86 2.50 2.99 2.29 1.94 1.01 14.52%
P/EPS 6.32 5.58 9.74 15.00 -9.29 6.30 2.02 20.91%
EY 15.82 17.92 10.27 6.67 -10.76 15.87 49.55 -17.31%
DY 3.77 0.00 70.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.04 0.88 0.60 0.52 0.44 0.49 14.92%

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