[RCECAP] YoY Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[RCECAP] RCE CAPITAL BHD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 0.55%
YoY- 9.14%
Quarter Report
Latest QR
Upcoming QR
RCECAP's Result
RCECAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 295,714 281,280 274,228 256,398 237,334 216,190 153,064 11.58%
PBT 178,906 149,488 140,160 124,732 114,626 97,866 52,484 22.65%
Tax -45,042 -37,856 -37,606 -31,430 -29,140 -26,006 -13,180 22.70%
NP 133,864 111,632 102,554 93,302 85,486 71,860 39,304 22.63%
-
NP to SH 133,864 111,632 102,554 93,302 85,486 71,860 39,304 22.63%
-
Tax Rate 25.18% 25.32% 26.83% 25.20% 25.42% 26.57% 25.11% -
Total Cost 161,850 169,648 171,674 163,096 151,848 144,330 113,760 6.04%
-
Net Worth 822,472 715,551 625,085 544,014 479,074 384,731 433,875 11.23%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 50,949 42,719 34,727 27,200 20,386 - 267,981 -24.15%
Div Payout % 38.06% 38.27% 33.86% 29.15% 23.85% - 681.82% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 822,472 715,551 625,085 544,014 479,074 384,731 433,875 11.23%
NOSH 387,177 379,661 368,854 358,584 339,769 326,043 1,276,103 -18.01%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 45.27% 39.69% 37.40% 36.39% 36.02% 33.24% 25.68% -
ROE 16.28% 15.60% 16.41% 17.15% 17.84% 18.68% 9.06% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 81.26 79.01 78.97 75.41 69.85 66.31 11.99 37.52%
EPS 36.94 31.58 29.72 27.42 25.16 22.04 3.08 51.23%
DPS 14.00 12.00 10.00 8.00 6.00 0.00 21.00 -6.52%
NAPS 2.26 2.01 1.80 1.60 1.41 1.18 0.34 37.08%
Adjusted Per Share Value based on latest NOSH - 358,584
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 39.90 37.96 37.00 34.60 32.03 29.17 20.65 11.59%
EPS 18.06 15.06 13.84 12.59 11.54 9.70 5.30 22.64%
DPS 6.88 5.76 4.69 3.67 2.75 0.00 36.16 -24.14%
NAPS 1.1098 0.9656 0.8435 0.7341 0.6465 0.5192 0.5855 11.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.24 1.90 1.55 1.63 1.59 1.31 0.25 -
P/RPS 3.99 2.40 1.96 2.16 2.28 1.98 2.08 11.45%
P/EPS 8.81 6.06 5.25 5.94 6.32 5.94 8.12 1.36%
EY 11.35 16.50 19.05 16.83 15.82 16.82 12.32 -1.35%
DY 4.32 6.32 6.45 4.91 3.77 0.00 84.00 -38.99%
P/NAPS 1.43 0.95 0.86 1.02 1.13 1.11 0.74 11.59%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 09/11/21 10/11/20 11/11/19 14/11/18 09/11/17 03/11/16 05/11/15 -
Price 3.79 1.94 1.57 1.54 1.59 1.23 0.30 -
P/RPS 4.66 2.46 1.99 2.04 2.28 1.86 2.50 10.92%
P/EPS 10.30 6.19 5.32 5.61 6.32 5.58 9.74 0.93%
EY 9.71 16.16 18.81 17.82 15.82 17.92 10.27 -0.92%
DY 3.69 6.19 6.37 5.19 3.77 0.00 70.00 -38.73%
P/NAPS 1.68 0.97 0.87 0.96 1.13 1.04 0.88 11.36%

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